Flat
W3
2 beds
1 bath
Burlington Mews W3
London, England · W3
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£-1,179
↘ -1%After 5 Years
Change In Property Value
£59,978
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,160 | £17,417 | £17,679 | £18,121 | £18,574 | £88,950 |
| Total Expenses | £17,873 | £17,949 | £18,016 | £18,102 | £18,190 | £90,129 |
| Profit Before Tax | £-713 | £-531 | £-337 | £19 | £384 | £-1,179 |
| Profit After Tax | £-713 | £-531 | £-337 | £19 | £384 | £-1,179 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £-709 | £8,269 | £15,371 | £20,922 | £14,946 | £58,799 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 10% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change