Flat
W3
1 bed
1 bath
Leamington Park, London W3
London, England · W3
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-5,814
↘ -9%After 5 Years
Change In Property Value
£29,989
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,709 | £8,839 | £9,060 | £9,287 | £44,475 |
| Total Expenses | £9,937 | £9,999 | £10,053 | £10,117 | £10,183 | £50,289 |
| Profit Before Tax | £-1,357 | £-1,291 | £-1,214 | £-1,057 | £-896 | £-5,814 |
| Profit After Tax | £-1,357 | £-1,291 | £-1,214 | £-1,057 | £-896 | £-5,814 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £-1,354 | £3,109 | £6,640 | £9,394 | £6,385 | £24,175 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change