Flat
W13
2 beds
1 bath
Rosemount Road W13
London, England · W13
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-3,068
↘ -2%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,100 | £17,356 | £17,617 | £18,057 | £18,509 | £88,639 |
| Total Expenses | £18,189 | £18,264 | £18,331 | £18,417 | £18,505 | £91,707 |
| Profit Before Tax | £-1,089 | £-908 | £-715 | £-360 | £4 | £-3,068 |
| Profit After Tax | £-1,089 | £-908 | £-715 | £-360 | £4 | £-3,068 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £-1,084 | £8,092 | £15,351 | £21,018 | £14,897 | £58,274 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 14% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change