Flat
W4
1 bed
1 bath
Kingswood Terrace, London W4
London, England · W4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-9,532
↘ -8%After 5 Years
Change In Property Value
£51,118
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,128 | £13,325 | £13,525 | £13,863 | £14,209 | £68,050 |
| Total Expenses | £15,378 | £15,448 | £15,509 | £15,585 | £15,662 | £77,582 |
| Profit Before Tax | £-2,250 | £-2,123 | £-1,984 | £-1,722 | £-1,453 | £-9,532 |
| Profit After Tax | £-2,250 | £-2,123 | £-1,984 | £-1,722 | £-1,453 | £-9,532 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £-2,247 | £5,377 | £11,403 | £16,093 | £10,959 | £41,585 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | 4% | 10% | 13% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change