Detached W13 4 beds 2 baths

Sydney Road, London, London W13

London, England · W13

Initial Investment

First Year

£303,482First Year

Profit From Rental Income

After 5 Years

£17,629

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£92,901

↗ 10%After 5 Years

Return On Investment

36%

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	£43,188	£43,836	£44,932	£46,055	£47,437	£225,447
Total Expenses	£40,524	£40,601	£40,721	£40,844	£40,993	£203,683
Profit Before Tax	£2,664	£3,235	£4,211	£5,211	£6,444	£21,764
Profit After Tax	£2,158	£2,621	£3,411	£4,221	£5,219	£17,629
Change In Property Value	£9	£9	£17,999	£32,129	£42,754	£92,901
Net Return	£2,167	£2,630	£21,410	£36,350	£47,974	£110,529
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	36%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change