Flat
W4
2 beds
1 bath
Park Road North, London W4
London, England · W4
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-8,875
↘ -4%After 5 Years
Change In Property Value
£88,604
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,752 | £23,093 | £23,440 | £24,026 | £24,626 | £117,937 |
| Total Expenses | £25,189 | £25,273 | £25,349 | £25,449 | £25,552 | £126,812 |
| Profit Before Tax | £-2,437 | £-2,180 | £-1,909 | £-1,423 | £-926 | £-8,875 |
| Profit After Tax | £-2,437 | £-2,180 | £-1,909 | £-1,423 | £-926 | £-8,875 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £-2,430 | £10,820 | £21,296 | £29,456 | £20,587 | £79,729 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change