Flat
W3
1 bed
1 bath
Victoria Road, London W3
London, England · W3
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£-4,542
↘ -5%After 5 Years
Change In Property Value
£38,161
↗ 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 | £10,920 | £11,084 | £11,250 | £11,531 | £11,820 | £56,605 |
| Total Expenses | £12,099 | £12,166 | £12,223 | £12,293 | £12,365 | £61,147 |
| Profit Before Tax | £-1,179 | £-1,082 | £-973 | £-762 | £-545 | £-4,542 |
| Profit After Tax | £-1,179 | £-1,082 | £-973 | £-762 | £-545 | £-4,542 |
| Change In Property Value | £3 | £5,599 | £9,994 | £13,300 | £9,265 | £38,161 |
| Net Return | £-1,177 | £4,517 | £9,021 | £12,538 | £8,720 | £33,619 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 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