Flat
W5
2 beds
1 bath
Kings Court W5
London, England · W5
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-3,468
↘ -3%After 5 Years
Change In Property Value
£57,933
↗ 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 | £16,152 | £16,394 | £16,640 | £17,056 | £17,483 | £83,725 |
| Total Expenses | £17,290 | £17,364 | £17,429 | £17,513 | £17,598 | £87,194 |
| Profit Before Tax | £-1,138 | £-970 | £-789 | £-457 | £-116 | £-3,468 |
| Profit After Tax | £-1,138 | £-970 | £-789 | £-457 | £-116 | £-3,468 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £-1,133 | £7,531 | £14,383 | £19,734 | £13,951 | £54,465 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 5% | 10% | 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