Flat
W9
1 bed
2 baths
Florey Lodge, Admiral Walk, London W9
London, England · W9
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-20,908
↘ -13%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,453 | £15,840 | £16,236 | £77,754 |
| Total Expenses | £19,588 | £19,660 | £19,724 | £19,804 | £19,887 | £98,662 |
| Profit Before Tax | £-4,588 | £-4,435 | £-4,270 | £-3,965 | £-3,651 | £-20,908 |
| Profit After Tax | £-4,588 | £-4,435 | £-4,270 | £-3,965 | £-3,651 | £-20,908 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £-4,583 | £5,565 | £13,580 | £19,789 | £12,897 | £47,249 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change