Flat
W5
2 beds
1 bath
Fairlea Place, London W5
London, England · W5
View property listing
Initial Investment
£149,150First YearProfit From Rental Income
£-2,892
↘ -2%After 5 Years
Change In Property Value
£62,568
↗ 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 | £17,448 | £17,710 | £17,975 | £18,425 | £18,885 | £90,443 |
| Total Expenses | £18,513 | £18,589 | £18,657 | £18,744 | £18,832 | £93,335 |
| Profit Before Tax | £-1,065 | £-880 | £-681 | £-319 | £53 | £-2,892 |
| Profit After Tax | £-1,065 | £-880 | £-681 | £-319 | £53 | £-2,892 |
| Change In Property Value | £5 | £9,180 | £16,386 | £21,806 | £15,191 | £62,568 |
| Net Return | £-1,061 | £8,301 | £15,705 | £21,487 | £15,244 | £59,676 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 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