Flat
W3
0 beds
1 bath
London, London W3
London, England · W3
View property listing
Initial Investment
£4,000First YearProfit From Rental Income
£-10,211
↘ -255%After 5 Years
Change In Property Value
£1,363
↗ 14%After 5 Years
Return On Investment
-221%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £396 | £402 | £408 | £418 | £429 | £2,053 |
| Total Expenses | £2,361 | £2,412 | £2,454 | £2,496 | £2,540 | £12,263 |
| Profit Before Tax | £-1,965 | £-2,010 | £-2,046 | £-2,078 | £-2,111 | £-10,211 |
| Profit After Tax | £-1,965 | £-2,010 | £-2,046 | £-2,078 | £-2,111 | £-10,211 |
| Change In Property Value | £0 | £200 | £357 | £475 | £331 | £1,363 |
| Net Return | £-1,965 | £-1,810 | £-1,689 | £-1,603 | £-1,781 | £-8,847 |
| Return From Rental Income (%) | -49% | -50% | -51% | -52% | -53% | -255% |
| Total Net Return (%) | -49% | -45% | -42% | -40% | -45% | -221% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change