Flat
W5
1 bed
1 bath
West Gate, Hanger Lane, London W5
London, England · W5
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£-6,421
↘ -9%After 5 Years
Change In Property Value
£33,397
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,312 | £9,452 | £9,593 | £9,833 | £10,079 | £48,270 |
| Total Expenses | £10,814 | £10,878 | £10,933 | £10,999 | £11,066 | £54,691 |
| Profit Before Tax | £-1,502 | £-1,426 | £-1,340 | £-1,166 | £-987 | £-6,421 |
| Profit After Tax | £-1,502 | £-1,426 | £-1,340 | £-1,166 | £-987 | £-6,421 |
| Change In Property Value | £2 | £4,900 | £8,747 | £11,639 | £8,109 | £33,397 |
| Net Return | £-1,500 | £3,474 | £7,407 | £10,473 | £7,122 | £26,976 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change