Flat
W9
1 bed
1 bath
Great Western Road, London W9
London, England · W9
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-17,771
↘ -16%After 5 Years
Change In Property Value
£47,710
↗ 14%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,817 | £11,088 | £11,365 | £54,428 |
| Total Expenses | £14,311 | £14,377 | £14,434 | £14,503 | £14,573 | £72,198 |
| Profit Before Tax | £-3,811 | £-3,720 | £-3,617 | £-3,415 | £-3,208 | £-17,771 |
| Profit After Tax | £-3,811 | £-3,720 | £-3,617 | £-3,415 | £-3,208 | £-17,771 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £-3,808 | £3,281 | £8,879 | £13,212 | £8,376 | £29,939 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change