Terraced
W3
3 beds
1 bath
Park View, London W3
London, England · W3
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£23,919
↗ 10%After 5 Years
Change In Property Value
£72,255
↗ 10%After 5 Years
Return On Investment
41%
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 | £36,396 | £36,942 | £37,865 | £38,812 | £39,976 | £189,992 |
| Total Expenses | £31,910 | £31,976 | £32,079 | £32,185 | £32,312 | £160,463 |
| Profit Before Tax | £4,486 | £4,966 | £5,786 | £6,627 | £7,664 | £29,529 |
| Profit After Tax | £3,634 | £4,022 | £4,687 | £5,368 | £6,208 | £23,919 |
| Change In Property Value | £7 | £7 | £13,999 | £24,989 | £33,253 | £72,255 |
| Net Return | £3,641 | £4,029 | £18,686 | £30,357 | £39,461 | £96,174 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change