Flat
W6
5 beds
2 baths
Brook Green, London W6
London, England · W6
View property listing
Initial Investment
£412,250First YearProfit From Rental Income
£-13,111
↘ -3%After 5 Years
Change In Property Value
£160,169
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,948 | £40,547 | £41,155 | £42,184 | £43,239 | £207,074 |
| Total Expenses | £43,800 | £43,910 | £44,012 | £44,157 | £44,305 | £220,185 |
| Profit Before Tax | £-3,852 | £-3,363 | £-2,857 | £-1,973 | £-1,066 | £-13,111 |
| Profit After Tax | £-3,852 | £-3,363 | £-2,857 | £-1,973 | £-1,066 | £-13,111 |
| Change In Property Value | £12 | £23,500 | £41,948 | £55,821 | £38,888 | £160,169 |
| Net Return | £-3,841 | £20,137 | £39,091 | £53,848 | £37,822 | £147,058 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 5% | 9% | 13% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change