Flat
W13
1 bed
1 bath
Northfield Avenue, London W13
London, England · W13
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£-4,143
↘ -3%After 5 Years
Change In Property Value
£52,481
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,628 | £14,847 | £15,070 | £15,447 | £15,833 | £75,825 |
| Total Expenses | £15,850 | £15,922 | £15,985 | £16,065 | £16,146 | £79,969 |
| Profit Before Tax | £-1,222 | £-1,075 | £-915 | £-618 | £-313 | £-4,143 |
| Profit After Tax | £-1,222 | £-1,075 | £-915 | £-618 | £-313 | £-4,143 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £-1,218 | £6,625 | £12,829 | £17,672 | £12,429 | £48,338 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -3% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change