Flat
W6
2 beds
2 baths
Parr's Way, London W6
London, England · W6
View property listing
Initial Investment
£492,250First YearProfit From Rental Income
£-13,544
↘ -3%After 5 Years
Change In Property Value
£187,432
↗ 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 | £46,752 | £47,453 | £48,165 | £49,369 | £50,603 | £242,343 |
| Total Expenses | £50,916 | £51,036 | £51,148 | £51,310 | £51,476 | £255,887 |
| Profit Before Tax | £-4,164 | £-3,583 | £-2,983 | £-1,941 | £-873 | £-13,544 |
| Profit After Tax | £-4,164 | £-3,583 | £-2,983 | £-1,941 | £-873 | £-13,544 |
| Change In Property Value | £14 | £27,500 | £49,088 | £65,322 | £45,508 | £187,432 |
| Net Return | £-4,150 | £23,918 | £46,105 | £63,381 | £44,635 | £173,888 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 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