Flat
W3
0 beds
0 baths
Westfields Road, London W3
London, England · W3
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-7,830
↘ -20%After 5 Years
Change In Property Value
£17,039
↗ 14%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,872 | £4,945 | £5,019 | £5,145 | £5,273 | £25,254 |
| Total Expenses | £6,509 | £6,566 | £6,615 | £6,669 | £6,725 | £33,084 |
| Profit Before Tax | £-1,637 | £-1,621 | £-1,596 | £-1,524 | £-1,451 | £-7,830 |
| Profit After Tax | £-1,637 | £-1,621 | £-1,596 | £-1,524 | £-1,451 | £-7,830 |
| Change In Property Value | £1 | £2,500 | £4,463 | £5,938 | £4,137 | £17,039 |
| Net Return | £-1,636 | £879 | £2,867 | £4,414 | £2,686 | £9,210 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | 2% | 7% | 11% | 7% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change