Flat
W5
2 beds
1 bath
Oxford Road, London W5
London, England · W5
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-3,869
↘ -3%After 5 Years
Change In Property Value
£54,526
↗ 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 | £15,204 | £15,432 | £15,664 | £16,055 | £16,457 | £78,811 |
| Total Expenses | £16,390 | £16,463 | £16,527 | £16,608 | £16,691 | £82,680 |
| Profit Before Tax | £-1,186 | £-1,031 | £-864 | £-553 | £-235 | £-3,869 |
| Profit After Tax | £-1,186 | £-1,031 | £-864 | £-553 | £-235 | £-3,869 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £-1,182 | £6,969 | £13,416 | £18,450 | £13,004 | £50,656 |
| 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