Flat
W11
1 bed
1 bath
Lonsdale Road, London W11
London, England · W11
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-18,557
↘ -11%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,504 | £15,737 | £15,973 | £16,372 | £16,781 | £80,366 |
| Total Expenses | £19,638 | £19,711 | £19,776 | £19,858 | £19,941 | £98,923 |
| Profit Before Tax | £-4,134 | £-3,975 | £-3,803 | £-3,486 | £-3,160 | £-18,557 |
| Profit After Tax | £-4,134 | £-3,975 | £-3,803 | £-3,486 | £-3,160 | £-18,557 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £-4,129 | £6,026 | £14,047 | £20,268 | £13,388 | £49,600 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | 4% | 9% | 12% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change