Flat
W5
2 beds
1 bath
Dickens Yard, London W5
London, England · W5
View property listing
Initial Investment
£205,500First YearProfit From Rental Income
£-454
↗ 0%After 5 Years
Change In Property Value
£84,515
↗ 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 | £23,556 | £23,909 | £24,268 | £24,875 | £25,497 | £122,105 |
| Total Expenses | £24,304 | £24,389 | £24,466 | £24,569 | £24,674 | £122,402 |
| Profit Before Tax | £-748 | £-480 | £-198 | £306 | £823 | £-298 |
| Profit After Tax | £-748 | £-480 | £-198 | £306 | £667 | £-454 |
| Change In Property Value | £6 | £12,400 | £22,134 | £29,454 | £20,520 | £84,515 |
| Net Return | £-742 | £11,920 | £21,936 | £29,760 | £21,186 | £84,061 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| 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