Flat W14 1 bed 1 bath

Lisgar Terrace, London W14

London, England · W14

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£-15,838

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£63,386

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,880	£15,103	£15,330	£15,713	£16,106	£77,132
Total Expenses	£18,449	£18,522	£18,585	£18,666	£18,747	£92,969
Profit Before Tax	£-3,569	£-3,418	£-3,256	£-2,953	£-2,642	£-15,838
Profit After Tax	£-3,569	£-3,418	£-3,256	£-2,953	£-2,642	£-15,838
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£-3,565	£5,882	£13,345	£19,138	£12,748	£47,548
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	4%	9%	13%	8%	31%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change