Flat
W13
0 beds
0 baths
St. Aidan's Road, London W13
London, England · W13
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-8,664
↘ -25%After 5 Years
Change In Property Value
£14,995
↗ 14%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,176 | £4,239 | £4,302 | £4,410 | £4,520 | £21,647 |
| Total Expenses | £5,957 | £6,013 | £6,060 | £6,113 | £6,167 | £30,310 |
| Profit Before Tax | £-1,781 | £-1,774 | £-1,758 | £-1,703 | £-1,647 | £-8,664 |
| Profit After Tax | £-1,781 | £-1,774 | £-1,758 | £-1,703 | £-1,647 | £-8,664 |
| Change In Property Value | £1 | £2,200 | £3,927 | £5,226 | £3,641 | £14,995 |
| Net Return | £-1,780 | £426 | £2,169 | £3,522 | £1,994 | £6,331 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | 1% | 6% | 10% | 6% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change