Detached W3 4 beds 2 baths

Lowfield Road, London W3

London, England · W3

Initial Investment

First Year

£418,250First Year

Profit From Rental Income

After 5 Years

£24,041

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£122,842

↗ 10%After 5 Years

Return On Investment

35%

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	£57,120	£57,977	£59,426	£60,912	£62,739	£298,174
Total Expenses	£53,425	£53,522	£53,678	£53,838	£54,031	£268,494
Profit Before Tax	£3,695	£4,454	£5,748	£7,074	£8,708	£29,680
Profit After Tax	£2,993	£3,608	£4,656	£5,730	£7,054	£24,041
Change In Property Value	£12	£12	£23,800	£42,484	£56,534	£122,842
Net Return	£3,005	£3,620	£28,456	£48,214	£63,587	£146,883
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	15%	35%

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