Flat
W6
1 bed
1 bath
Basement Flat, London W6
London, England · W6
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£-11,553
↘ -7%After 5 Years
Change In Property Value
£66,112
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,488 | £16,735 | £16,986 | £17,411 | £17,846 | £85,467 |
| Total Expenses | £19,254 | £19,328 | £19,395 | £19,479 | £19,565 | £97,020 |
| Profit Before Tax | £-2,766 | £-2,593 | £-2,408 | £-2,068 | £-1,719 | £-11,553 |
| Profit After Tax | £-2,766 | £-2,593 | £-2,408 | £-2,068 | £-1,719 | £-11,553 |
| Change In Property Value | £5 | £9,700 | £17,315 | £23,041 | £16,052 | £66,112 |
| Net Return | £-2,761 | £7,107 | £14,907 | £20,973 | £14,333 | £54,559 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change