Flat
W13
2 beds
1 bath
Gurnell Grove, London W13
London, England · W13
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-6,112
↘ -8%After 5 Years
Change In Property Value
£36,123
↗ 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 | £10,068 | £10,219 | £10,372 | £10,632 | £10,897 | £52,188 |
| Total Expenses | £11,533 | £11,598 | £11,655 | £11,722 | £11,792 | £58,300 |
| Profit Before Tax | £-1,465 | £-1,379 | £-1,282 | £-1,091 | £-894 | £-6,112 |
| Profit After Tax | £-1,465 | £-1,379 | £-1,282 | £-1,091 | £-894 | £-6,112 |
| Change In Property Value | £3 | £5,300 | £9,461 | £12,589 | £8,771 | £36,123 |
| Net Return | £-1,463 | £3,921 | £8,178 | £11,499 | £7,876 | £30,012 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| 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