Flat
W6
4 beds
2 baths
Claxton Grove, London W6
London, England · W6
View property listing
Initial Investment
£452,250First YearProfit From Rental Income
£85,232
↗ 19%After 5 Years
Change In Property Value
£131,616
↗ 10%After 5 Years
Return On Investment
48%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £78,456 | £79,633 | £81,624 | £83,664 | £86,174 | £409,551 |
| Total Expenses | £60,431 | £60,595 | £60,837 | £61,085 | £61,379 | £304,326 |
| Profit Before Tax | £18,025 | £19,038 | £20,787 | £22,579 | £24,796 | £105,224 |
| Profit After Tax | £14,600 | £15,421 | £16,837 | £18,289 | £20,084 | £85,232 |
| Change In Property Value | £13 | £13 | £25,501 | £45,518 | £60,572 | £131,616 |
| Net Return | £14,613 | £15,433 | £42,338 | £63,808 | £80,656 | £216,848 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change