Flat
W5
2 beds
1 bath
Hanger Green, London W5
London, England · W5
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-70
↗ 0%After 5 Years
Change In Property Value
£88,604
↗ 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 | £24,696 | £25,066 | £25,442 | £26,078 | £26,730 | £128,014 |
| Total Expenses | £25,383 | £25,470 | £25,549 | £25,654 | £25,762 | £127,819 |
| Profit Before Tax | £-687 | £-404 | £-107 | £424 | £968 | £194 |
| Profit After Tax | £-687 | £-404 | £-107 | £343 | £784 | £-70 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £-681 | £12,596 | £23,099 | £31,223 | £22,297 | £88,534 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 11% | 14% | 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