Flat
W4
2 beds
2 baths
Duke Road W4
London, England · W4
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£-9,256
↘ -6%After 5 Years
Change In Property Value
£68,150
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,496 | £17,758 | £18,025 | £18,475 | £18,937 | £90,692 |
| Total Expenses | £19,835 | £19,912 | £19,979 | £20,066 | £20,155 | £99,948 |
| Profit Before Tax | £-2,339 | £-2,153 | £-1,955 | £-1,591 | £-1,218 | £-9,256 |
| Profit After Tax | £-2,339 | £-2,153 | £-1,955 | £-1,591 | £-1,218 | £-9,256 |
| Change In Property Value | £5 | £9,999 | £17,848 | £23,751 | £16,547 | £68,150 |
| Net Return | £-2,334 | £7,846 | £15,894 | £22,160 | £15,329 | £58,894 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change