Flat
W14
0 beds
1 bath
Bolingbroke Road, London W14
London, England · W14
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-14,197
↘ -14%After 5 Years
Change In Property Value
£44,302
↗ 14%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,404 | £10,560 | £10,718 | £10,986 | £11,261 | £53,930 |
| Total Expenses | £13,497 | £13,563 | £13,620 | £13,688 | £13,758 | £68,127 |
| Profit Before Tax | £-3,093 | £-3,003 | £-2,901 | £-2,702 | £-2,497 | £-14,197 |
| Profit After Tax | £-3,093 | £-3,003 | £-2,901 | £-2,702 | £-2,497 | £-14,197 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £-3,090 | £3,497 | £8,701 | £12,738 | £8,259 | £30,105 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | 3% | 9% | 12% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change