Flat
W6
1 bed
1 bath
Brackenbury Road, Brackenbury Village W6
London, England · W6
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-11,539
↘ -7%After 5 Years
Change In Property Value
£67,475
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,836 | £17,089 | £17,345 | £17,778 | £18,223 | £87,271 |
| Total Expenses | £19,610 | £19,685 | £19,752 | £19,837 | £19,924 | £98,810 |
| Profit Before Tax | £-2,774 | £-2,597 | £-2,407 | £-2,059 | £-1,701 | £-11,539 |
| Profit After Tax | £-2,774 | £-2,597 | £-2,407 | £-2,059 | £-1,701 | £-11,539 |
| Change In Property Value | £5 | £9,900 | £17,672 | £23,516 | £16,383 | £67,475 |
| Net Return | £-2,769 | £7,303 | £15,264 | £21,457 | £14,681 | £55,937 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 9% | 13% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change