Flat
W13
1 bed
1 bath
Broadway, London W13
London, England · W13
View property listing
Initial Investment
£98,732First YearProfit From Rental Income
£-5,302
↘ -5%After 5 Years
Change In Property Value
£42,932
↗ 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 | £11,964 | £12,143 | £12,326 | £12,634 | £12,950 | £62,016 |
| Total Expenses | £13,330 | £13,398 | £13,457 | £13,530 | £13,604 | £67,319 |
| Profit Before Tax | £-1,366 | £-1,254 | £-1,131 | £-896 | £-654 | £-5,302 |
| Profit After Tax | £-1,366 | £-1,254 | £-1,131 | £-896 | £-654 | £-5,302 |
| Change In Property Value | £3 | £6,299 | £11,244 | £14,962 | £10,424 | £42,932 |
| Net Return | £-1,363 | £5,045 | £10,112 | £14,066 | £9,769 | £37,630 |
| 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