Flat
W13
3 beds
3 baths
Somerset Road, London W13
London, England · W13
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£2,073
↗ 1%After 5 Years
Change In Property Value
£109,051
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,396 | £30,852 | £31,315 | £32,098 | £32,900 | £157,560 |
| Total Expenses | £30,780 | £30,875 | £30,962 | £31,083 | £31,205 | £154,905 |
| Profit Before Tax | £-384 | £-23 | £352 | £1,015 | £1,695 | £2,655 |
| Profit After Tax | £-384 | £-23 | £285 | £822 | £1,373 | £2,073 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £-376 | £15,977 | £28,846 | £38,828 | £27,850 | £111,124 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 11% | 14% | 10% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change