Terraced
W5
1 bed
1 bath
St. Marks Road, London W5
London, England · W5
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£-5,405
↘ -3%After 5 Years
Change In Property Value
£50,066
↗ 10%After 5 Years
Return On Investment
28%
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 | £19,884 | £20,182 | £20,687 | £21,204 | £21,840 | £103,797 |
| Total Expenses | £21,731 | £21,772 | £21,833 | £21,896 | £21,970 | £109,202 |
| Profit Before Tax | £-1,847 | £-1,590 | £-1,146 | £-692 | £-130 | £-5,405 |
| Profit After Tax | £-1,847 | £-1,590 | £-1,146 | £-692 | £-130 | £-5,405 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £-1,842 | £-1,585 | £8,554 | £16,623 | £22,911 | £44,661 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 14% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change