Flat
W9
2 beds
1 bath
Elgin Avenue, London W9
London, England · W9
View property listing
Initial Investment
£264,997First YearProfit From Rental Income
£-26,974
↘ -10%After 5 Years
Change In Property Value
£107,687
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,700 | £24,055 | £24,416 | £25,027 | £25,652 | £122,851 |
| Total Expenses | £29,788 | £29,874 | £29,951 | £30,054 | £30,159 | £149,825 |
| Profit Before Tax | £-6,088 | £-5,818 | £-5,534 | £-5,027 | £-4,506 | £-26,974 |
| Profit After Tax | £-6,088 | £-5,818 | £-5,534 | £-5,027 | £-4,506 | £-26,974 |
| Change In Property Value | £8 | £15,800 | £28,203 | £37,530 | £26,146 | £107,687 |
| Net Return | £-6,080 | £9,982 | £22,669 | £32,503 | £21,640 | £80,714 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 9% | 12% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change