Flat
W9
0 beds
0 baths
London W9
London, England · W9
View property listing
Initial Investment
£11,500First YearProfit From Rental Income
£-11,153
↘ -97%After 5 Years
Change In Property Value
£4,771
↗ 14%After 5 Years
Return On Investment
-55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,056 | £1,072 | £1,088 | £1,115 | £1,143 | £5,474 |
| Total Expenses | £3,232 | £3,283 | £3,326 | £3,370 | £3,416 | £16,627 |
| Profit Before Tax | £-2,176 | £-2,211 | £-2,238 | £-2,255 | £-2,273 | £-11,153 |
| Profit After Tax | £-2,176 | £-2,211 | £-2,238 | £-2,255 | £-2,273 | £-11,153 |
| Change In Property Value | £0 | £700 | £1,250 | £1,663 | £1,158 | £4,771 |
| Net Return | £-2,175 | £-1,511 | £-988 | £-593 | £-1,115 | £-6,382 |
| Return From Rental Income (%) | -19% | -19% | -19% | -20% | -20% | -97% |
| Total Net Return (%) | -19% | -13% | -9% | -5% | -10% | -55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change