Flat
W9
1 bed
1 bath
Harrow Road, London W9
London, England · W9
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-21,403
↘ -12%After 5 Years
Change In Property Value
£71,565
↗ 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 | £15,756 | £15,992 | £16,232 | £16,638 | £17,054 | £81,673 |
| Total Expenses | £20,467 | £20,541 | £20,606 | £20,689 | £20,773 | £103,076 |
| Profit Before Tax | £-4,711 | £-4,549 | £-4,374 | £-4,050 | £-3,719 | £-21,403 |
| Profit After Tax | £-4,711 | £-4,549 | £-4,374 | £-4,050 | £-3,719 | £-21,403 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £-4,706 | £5,951 | £14,369 | £20,891 | £13,657 | £50,162 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| 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