Flat
W3
2 beds
1 bath
The Vale, London W3
London, England · W3
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-1,509
↘ -1%After 5 Years
Change In Property Value
£57,933
↗ 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 | £16,572 | £16,821 | £17,073 | £17,500 | £17,937 | £85,902 |
| Total Expenses | £17,332 | £17,406 | £17,473 | £17,557 | £17,644 | £87,411 |
| Profit Before Tax | £-760 | £-586 | £-400 | £-57 | £294 | £-1,509 |
| Profit After Tax | £-760 | £-586 | £-400 | £-57 | £294 | £-1,509 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £-755 | £7,914 | £14,773 | £20,133 | £14,360 | £56,424 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| 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