Terraced W5 3 beds 1 bath

Mulgrave Road, London W5

London, England · W5

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£-8,344

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£103,229

↗ 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	£41,004	£41,619	£42,660	£43,726	£45,038	£214,046
Total Expenses	£44,275	£44,348	£44,463	£44,581	£44,723	£222,390
Profit Before Tax	£-3,271	£-2,729	£-1,804	£-855	£315	£-8,344
Profit After Tax	£-3,271	£-2,729	£-1,804	£-855	£315	£-8,344
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£-3,261	£-2,719	£18,197	£34,846	£47,823	£94,885
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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