Flat
W3
1 bed
1 bath
Avenue Road, London W3
London, England · W3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-4,129
↘ -4%After 5 Years
Change In Property Value
£40,894
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,700 | £11,875 | £12,054 | £12,355 | £12,664 | £60,648 |
| Total Expenses | £12,823 | £12,890 | £12,949 | £13,021 | £13,094 | £64,777 |
| Profit Before Tax | £-1,123 | £-1,015 | £-895 | £-666 | £-431 | £-4,129 |
| Profit After Tax | £-1,123 | £-1,015 | £-895 | £-666 | £-431 | £-4,129 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £-1,120 | £4,986 | £9,815 | £13,586 | £9,498 | £36,766 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 5% | 10% | 15% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change