Terraced
W12
3 beds
3 baths
Wulfstan Street, London W12
London, England · W12
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-3,189
↘ -2%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
30%
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 | £24,156 | £24,518 | £25,131 | £25,760 | £26,532 | £126,098 |
| Total Expenses | £25,729 | £25,776 | £25,848 | £25,922 | £26,010 | £129,286 |
| Profit Before Tax | £-1,573 | £-1,258 | £-717 | £-163 | £522 | £-3,189 |
| Profit After Tax | £-1,573 | £-1,258 | £-717 | £-163 | £522 | £-3,189 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £-1,567 | £-1,252 | £10,783 | £20,365 | £27,839 | £56,168 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change