Flat
W6
0 beds
0 baths
King Street, London W6
London, England · W6
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£-12,434
↘ -4%After 5 Years
Change In Property Value
£119,275
↗ 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 | £29,748 | £30,194 | £30,647 | £31,413 | £32,199 | £154,201 |
| Total Expenses | £33,128 | £33,223 | £33,309 | £33,427 | £33,548 | £166,635 |
| Profit Before Tax | £-3,380 | £-3,028 | £-2,662 | £-2,014 | £-1,350 | £-12,434 |
| Profit After Tax | £-3,380 | £-3,028 | £-2,662 | £-2,014 | £-1,350 | £-12,434 |
| Change In Property Value | £9 | £17,500 | £31,238 | £41,569 | £28,959 | £119,275 |
| Net Return | £-3,371 | £14,472 | £28,576 | £39,555 | £27,610 | £106,841 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 5% | 10% | 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