Flat
W3
1 bed
1 bath
Cowley Road, London W3
London, England · W3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-6,236
↘ -10%After 5 Years
Change In Property Value
£27,263
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,917 | £8,036 | £8,237 | £8,443 | £40,432 |
| Total Expenses | £9,215 | £9,277 | £9,330 | £9,391 | £9,455 | £46,668 |
| Profit Before Tax | £-1,415 | £-1,360 | £-1,294 | £-1,155 | £-1,012 | £-6,236 |
| Profit After Tax | £-1,415 | £-1,360 | £-1,294 | £-1,155 | £-1,012 | £-6,236 |
| Change In Property Value | £2 | £4,000 | £7,140 | £9,501 | £6,619 | £27,263 |
| Net Return | £-1,413 | £2,640 | £5,846 | £8,347 | £5,607 | £21,027 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 10% | 14% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change