Flat
W9
0 beds
1 bath
Sutherland Avenue, London W9
London, England · W9
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-16,725
↘ -18%After 5 Years
Change In Property Value
£40,894
↗ 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 | £9,000 | £9,135 | £9,272 | £9,504 | £9,741 | £46,652 |
| Total Expenses | £12,553 | £12,616 | £12,671 | £12,736 | £12,802 | £63,377 |
| Profit Before Tax | £-3,553 | £-3,481 | £-3,399 | £-3,232 | £-3,061 | £-16,725 |
| Profit After Tax | £-3,553 | £-3,481 | £-3,399 | £-3,232 | £-3,061 | £-16,725 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £-3,550 | £2,519 | £7,311 | £11,020 | £6,868 | £24,169 |
| 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