Flat
W10
0 beds
1 bath
318 Ladbroke Grove W10
London, England · W10
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-16,306
↘ -19%After 5 Years
Change In Property Value
£38,168
↗ 14%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,654 | £8,870 | £9,092 | £43,542 |
| Total Expenses | £11,849 | £11,912 | £11,965 | £12,029 | £12,094 | £59,849 |
| Profit Before Tax | £-3,449 | £-3,386 | £-3,311 | £-3,159 | £-3,002 | £-16,306 |
| Profit After Tax | £-3,449 | £-3,386 | £-3,311 | £-3,159 | £-3,002 | £-16,306 |
| Change In Property Value | £3 | £5,600 | £9,996 | £13,302 | £9,267 | £38,168 |
| Net Return | £-3,446 | £2,214 | £6,685 | £10,143 | £6,265 | £21,862 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | 3% | 8% | 12% | 7% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change