Flat
W5
1 bed
1 bath
Granville Gardens, London W5
London, England · W5
View property listing
Initial Investment
£124,650First YearProfit From Rental Income
£-4,059
↘ -3%After 5 Years
Change In Property Value
£53,026
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,784 | £15,006 | £15,231 | £15,612 | £16,002 | £76,634 |
| Total Expenses | £15,994 | £16,067 | £16,130 | £16,210 | £16,292 | £80,693 |
| Profit Before Tax | £-1,210 | £-1,061 | £-899 | £-598 | £-290 | £-4,059 |
| Profit After Tax | £-1,210 | £-1,061 | £-899 | £-598 | £-290 | £-4,059 |
| Change In Property Value | £4 | £7,780 | £13,887 | £18,480 | £12,875 | £53,026 |
| Net Return | £-1,207 | £6,719 | £12,988 | £17,882 | £12,585 | £48,967 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change