Flat
W14
0 beds
1 bath
Sinclair Road, Brook Green W14
London, England · W14
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-13,328
↘ -18%After 5 Years
Change In Property Value
£34,079
↗ 14%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,004 | £8,124 | £8,246 | £8,452 | £8,663 | £41,489 |
| Total Expenses | £10,844 | £10,906 | £10,959 | £11,022 | £11,086 | £54,817 |
| Profit Before Tax | £-2,840 | £-2,782 | £-2,713 | £-2,570 | £-2,422 | £-13,328 |
| Profit After Tax | £-2,840 | £-2,782 | £-2,713 | £-2,570 | £-2,422 | £-13,328 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £-2,838 | £2,218 | £6,212 | £9,307 | £5,852 | £20,751 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | 3% | 8% | 12% | 8% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change