Detached W4 2 beds 2 baths

Priory Road, London W4

London, England · W4

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-3,032

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

30%

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	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£18,050	£18,087	£18,140	£18,195	£18,259	£90,731
Profit Before Tax	£-1,250	£-1,035	£-662	£-279	£194	£-3,032
Profit After Tax	£-1,250	£-1,035	£-662	£-279	£194	£-3,032
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-1,246	£-1,031	£7,338	£14,001	£19,197	£38,259
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

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