Terraced
W6
4 beds
2 baths
Claxton Grove, London W6
London, England · W6
View property listing
Initial Investment
£432,250First YearProfit From Rental Income
£43,441
↗ 10%After 5 Years
Change In Property Value
£126,455
↗ 10%After 5 Years
Return On Investment
39%
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 | £63,696 | £64,651 | £66,268 | £67,924 | £69,962 | £332,502 |
| Total Expenses | £55,471 | £55,579 | £55,751 | £55,928 | £56,142 | £278,870 |
| Profit Before Tax | £8,225 | £9,073 | £10,517 | £11,997 | £13,820 | £53,631 |
| Profit After Tax | £6,662 | £7,349 | £8,519 | £9,717 | £11,194 | £43,441 |
| Change In Property Value | £12 | £12 | £24,500 | £43,733 | £58,197 | £126,455 |
| Net Return | £6,674 | £7,361 | £33,019 | £53,451 | £69,391 | £169,896 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change