Flat
W4
1 bed
1 bath
Barrowgate Road W4
London, England · W4
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-9,662
↘ -9%After 5 Years
Change In Property Value
£44,302
↗ 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 | £11,376 | £11,547 | £11,720 | £12,013 | £12,313 | £58,968 |
| Total Expenses | £13,594 | £13,662 | £13,720 | £13,791 | £13,864 | £68,631 |
| Profit Before Tax | £-2,218 | £-2,115 | £-2,000 | £-1,778 | £-1,551 | £-9,662 |
| Profit After Tax | £-2,218 | £-2,115 | £-2,000 | £-1,778 | £-1,551 | £-9,662 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £-2,215 | £4,385 | £9,603 | £13,662 | £9,206 | £34,640 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -9% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 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