Flat
W3
2 beds
1 bath
Cotton Avenue, London W3
London, England · W3
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£-3,286
↘ -3%After 5 Years
Change In Property Value
£46,347
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,260 | £13,459 | £13,661 | £14,002 | £14,352 | £68,734 |
| Total Expenses | £14,266 | £14,335 | £14,397 | £14,473 | £14,550 | £72,020 |
| Profit Before Tax | £-1,006 | £-876 | £-736 | £-470 | £-198 | £-3,286 |
| Profit After Tax | £-1,006 | £-876 | £-736 | £-470 | £-198 | £-3,286 |
| Change In Property Value | £3 | £6,800 | £12,138 | £16,152 | £11,253 | £46,347 |
| Net Return | £-1,002 | £5,924 | £11,402 | £15,682 | £11,055 | £43,061 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change