Flat
W7
2 beds
1 bath
Riverside Close, London W7
London, England · W7
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£-216
↗ 0%After 5 Years
Change In Property Value
£46,347
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,944 | £14,153 | £14,365 | £14,725 | £15,093 | £72,280 |
| Total Expenses | £14,334 | £14,405 | £14,467 | £14,545 | £14,624 | £72,375 |
| Profit Before Tax | £-390 | £-252 | £-102 | £180 | £468 | £-95 |
| Profit After Tax | £-390 | £-252 | £-102 | £148 | £379 | £-216 |
| Change In Property Value | £3 | £6,800 | £12,138 | £16,152 | £11,253 | £46,347 |
| Net Return | £-386 | £6,548 | £12,037 | £16,300 | £11,632 | £46,131 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change