Terraced W7 3 beds 1 bath

Tennyson Road, London W7

London, England · W7

Initial Investment

First Year

£198,412First Year

Profit From Rental Income

After 5 Years

£1,792

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£61,911

↗ 10%After 5 Years

Return On Investment

32%

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	£26,388	£26,784	£27,453	£28,140	£28,984	£137,749
Total Expenses	£26,934	£26,985	£27,063	£27,142	£27,237	£135,361
Profit Before Tax	£-546	£-201	£391	£997	£1,747	£2,388
Profit After Tax	£-546	£-201	£317	£808	£1,415	£1,792
Change In Property Value	£6	£6	£11,995	£21,412	£28,493	£61,911
Net Return	£-540	£-195	£12,312	£22,219	£29,907	£63,704
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

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