Flat
W3
1 bed
1 bath
Holley Road, London W3
London, England · W3
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£-5,484
↘ -8%After 5 Years
Change In Property Value
£32,034
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,168 | £9,306 | £9,445 | £9,681 | £9,923 | £47,523 |
| Total Expenses | £10,478 | £10,542 | £10,597 | £10,662 | £10,729 | £53,007 |
| Profit Before Tax | £-1,310 | £-1,236 | £-1,152 | £-981 | £-806 | £-5,484 |
| Profit After Tax | £-1,310 | £-1,236 | £-1,152 | £-981 | £-806 | £-5,484 |
| Change In Property Value | £2 | £4,700 | £8,390 | £11,164 | £7,778 | £32,034 |
| Net Return | £-1,308 | £3,464 | £7,238 | £10,183 | £6,972 | £26,550 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change