Flat
W5
1 bed
1 bath
Church Gardens, London W5
London, England · W5
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£-3,742
↘ -3%After 5 Years
Change In Property Value
£55,889
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,576 | £15,810 | £16,047 | £16,448 | £16,859 | £80,740 |
| Total Expenses | £16,749 | £16,823 | £16,887 | £16,969 | £17,053 | £84,482 |
| Profit Before Tax | £-1,173 | £-1,013 | £-841 | £-521 | £-194 | £-3,742 |
| Profit After Tax | £-1,173 | £-1,013 | £-841 | £-521 | £-194 | £-3,742 |
| Change In Property Value | £4 | £8,200 | £14,637 | £19,478 | £13,570 | £55,889 |
| Net Return | £-1,169 | £7,187 | £13,797 | £18,956 | £13,376 | £52,146 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change