Flat
W9
2 beds
1 bath
Shirland Road, London W9
London, England · W9
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-19,862
↘ -14%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,500 | £13,703 | £13,908 | £14,256 | £14,612 | £69,978 |
| Total Expenses | £17,829 | £17,899 | £17,961 | £18,037 | £18,115 | £89,841 |
| Profit Before Tax | £-4,329 | £-4,197 | £-4,053 | £-3,781 | £-3,503 | £-19,862 |
| Profit After Tax | £-4,329 | £-4,197 | £-4,053 | £-3,781 | £-3,503 | £-19,862 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £-4,324 | £4,804 | £12,013 | £17,597 | £11,390 | £41,479 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change