Flat
W13
2 beds
2 baths
Felix Road W13
London, England · W13
View property listing
Initial Investment
£100,482First YearProfit From Rental Income
£-5,211
↘ -5%After 5 Years
Change In Property Value
£43,614
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,156 | £12,338 | £12,523 | £12,837 | £13,157 | £63,012 |
| Total Expenses | £13,510 | £13,578 | £13,638 | £13,711 | £13,786 | £68,222 |
| Profit Before Tax | £-1,354 | £-1,240 | £-1,114 | £-874 | £-628 | £-5,211 |
| Profit After Tax | £-1,354 | £-1,240 | £-1,114 | £-874 | £-628 | £-5,211 |
| Change In Property Value | £3 | £6,399 | £11,422 | £15,200 | £10,589 | £43,614 |
| Net Return | £-1,351 | £5,159 | £10,308 | £14,325 | £9,961 | £38,403 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change