Terraced
W3
3 beds
2 baths
Horn Lane, London W3
London, England · W3
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-3,401
↘ -1%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
29%
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 | £31,500 | £31,972 | £32,772 | £33,591 | £34,599 | £164,434 |
| Total Expenses | £33,406 | £33,465 | £33,556 | £33,649 | £33,760 | £167,835 |
| Profit Before Tax | £-1,906 | £-1,493 | £-784 | £-57 | £839 | £-3,401 |
| Profit After Tax | £-1,906 | £-1,493 | £-784 | £-57 | £839 | £-3,401 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-1,899 | £-1,485 | £14,216 | £26,718 | £36,469 | £74,020 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change