Flat
W5
0 beds
1 bath
Gunnersbury Avenue, London W5
London, England · W5
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£-7,314
↘ -13%After 5 Years
Change In Property Value
£25,900
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,224 | £7,332 | £7,442 | £7,628 | £7,819 | £37,446 |
| Total Expenses | £8,836 | £8,896 | £8,948 | £9,009 | £9,071 | £44,760 |
| Profit Before Tax | £-1,612 | £-1,564 | £-1,506 | £-1,381 | £-1,252 | £-7,314 |
| Profit After Tax | £-1,612 | £-1,564 | £-1,506 | £-1,381 | £-1,252 | £-7,314 |
| Change In Property Value | £2 | £3,800 | £6,783 | £9,026 | £6,288 | £25,900 |
| Net Return | £-1,610 | £2,236 | £5,277 | £7,646 | £5,037 | £18,586 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 9% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change