Terraced
W3
3 beds
2 baths
Duncan Grove, London W3
London, England · W3
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£-3,420
↘ -1%After 5 Years
Change In Property Value
£82,067
↗ 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 | £33,396 | £33,897 | £34,744 | £35,613 | £36,681 | £174,332 |
| Total Expenses | £35,381 | £35,443 | £35,538 | £35,636 | £35,754 | £177,752 |
| Profit Before Tax | £-1,985 | £-1,546 | £-794 | £-23 | £928 | £-3,420 |
| Profit After Tax | £-1,985 | £-1,546 | £-794 | £-23 | £928 | £-3,420 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £-1,977 | £-1,538 | £15,106 | £28,359 | £38,696 | £78,646 |
| 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