Flat
W3
1 bed
1 bath
Heartwood Boulevard, London W3
London, England · W3
View property listing
Initial Investment
£127,800First YearProfit From Rental Income
£-2,036
↘ -2%After 5 Years
Change In Property Value
£54,253
↗ 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 | £15,528 | £15,761 | £15,997 | £16,397 | £16,807 | £80,491 |
| Total Expenses | £16,358 | £16,432 | £16,496 | £16,578 | £16,662 | £82,527 |
| Profit Before Tax | £-830 | £-671 | £-499 | £-181 | £145 | £-2,036 |
| Profit After Tax | £-830 | £-671 | £-499 | £-181 | £145 | £-2,036 |
| Change In Property Value | £4 | £7,960 | £14,209 | £18,908 | £13,172 | £54,253 |
| Net Return | £-826 | £7,289 | £13,710 | £18,727 | £13,318 | £52,217 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 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