Flat
W9
1 bed
1 bath
Great Western Road, London W9
London, England · W9
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-16,592
↘ -18%After 5 Years
Change In Property Value
£40,213
↗ 14%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,856 | £8,989 | £9,124 | £9,352 | £9,586 | £45,906 |
| Total Expenses | £12,377 | £12,441 | £12,495 | £12,560 | £12,626 | £62,498 |
| Profit Before Tax | £-3,521 | £-3,452 | £-3,371 | £-3,208 | £-3,040 | £-16,592 |
| Profit After Tax | £-3,521 | £-3,452 | £-3,371 | £-3,208 | £-3,040 | £-16,592 |
| Change In Property Value | £3 | £5,900 | £10,532 | £14,015 | £9,763 | £40,213 |
| Net Return | £-3,518 | £2,448 | £7,160 | £10,807 | £6,723 | £23,620 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | 3% | 8% | 12% | 7% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change