Terraced
W6
4 beds
2 baths
Claxton Grove, London W6
London, England · W6
View property listing
Initial Investment
£432,250First YearProfit From Rental Income
£-32,683
↘ -8%After 5 Years
Change In Property Value
£126,455
↗ 10%After 5 Years
Return On Investment
22%
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 | £45,324 | £46,004 | £47,154 | £48,333 | £49,783 | £236,597 |
| Total Expenses | £53,634 | £53,714 | £53,840 | £53,968 | £54,124 | £269,280 |
| Profit Before Tax | £-8,310 | £-7,710 | £-6,686 | £-5,636 | £-4,341 | £-32,683 |
| Profit After Tax | £-8,310 | £-7,710 | £-6,686 | £-5,636 | £-4,341 | £-32,683 |
| Change In Property Value | £12 | £12 | £24,500 | £43,733 | £58,197 | £126,455 |
| Net Return | £-8,298 | £-7,698 | £17,815 | £38,098 | £53,855 | £93,772 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 12% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change