Terraced
W1H
3 beds
2 baths
Shillibeer Place, London W1H
London, England · W1H
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£48,107
↗ 10%After 5 Years
Change In Property Value
£139,359
↗ 10%After 5 Years
Return On Investment
39%
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 | £70,200 | £71,253 | £73,034 | £74,860 | £77,106 | £366,454 |
| Total Expenses | £61,081 | £61,198 | £61,387 | £61,580 | £61,816 | £307,062 |
| Profit Before Tax | £9,119 | £10,055 | £11,647 | £13,280 | £15,290 | £59,391 |
| Profit After Tax | £7,386 | £8,145 | £9,434 | £10,757 | £12,385 | £48,107 |
| Change In Property Value | £14 | £14 | £27,001 | £48,196 | £64,135 | £139,359 |
| Net Return | £7,400 | £8,158 | £36,435 | £58,953 | £76,520 | £187,465 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change