Flat
W14
1 bed
1 bath
Sinclair Road, London W14
London, England · W14
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-14,795
↘ -12%After 5 Years
Change In Property Value
£51,118
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,363 | £12,672 | £12,989 | £62,203 |
| Total Expenses | £15,266 | £15,334 | £15,393 | £15,466 | £15,540 | £76,998 |
| Profit Before Tax | £-3,266 | £-3,154 | £-3,030 | £-2,794 | £-2,551 | £-14,795 |
| Profit After Tax | £-3,266 | £-3,154 | £-3,030 | £-2,794 | £-2,551 | £-14,795 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £-3,262 | £4,346 | £10,357 | £15,021 | £9,860 | £36,323 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change