Flat
W5
2 beds
1 bath
Church Gardens, London W5
London, England · W5
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-1,409
↘ -1%After 5 Years
Change In Property Value
£74,973
↗ 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 | £20,904 | £21,218 | £21,536 | £22,074 | £22,626 | £108,358 |
| Total Expenses | £21,787 | £21,868 | £21,941 | £22,037 | £22,134 | £109,766 |
| Profit Before Tax | £-883 | £-650 | £-405 | £38 | £492 | £-1,409 |
| Profit After Tax | £-883 | £-650 | £-405 | £38 | £492 | £-1,409 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £-877 | £10,350 | £19,230 | £26,167 | £18,695 | £73,564 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| 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