Flat
W13
1 bed
1 bath
Rosemoor House, 90-94 Broadway, London W13
London, England · W13
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-5,929
↘ -7%After 5 Years
Change In Property Value
£37,486
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,452 | £10,609 | £10,768 | £11,037 | £11,313 | £54,179 |
| Total Expenses | £11,893 | £11,959 | £12,016 | £12,085 | £12,155 | £60,108 |
| Profit Before Tax | £-1,441 | £-1,350 | £-1,248 | £-1,048 | £-842 | £-5,929 |
| Profit After Tax | £-1,441 | £-1,350 | £-1,248 | £-1,048 | £-842 | £-5,929 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £-1,439 | £4,150 | £8,570 | £12,017 | £8,260 | £31,557 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change