Flat
W9
2 beds
2 baths
Admiral Walk, London W9
London, England · W9
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£-24,959
↘ -11%After 5 Years
Change In Property Value
£94,738
↗ 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 | £20,856 | £21,169 | £21,486 | £22,024 | £22,574 | £108,109 |
| Total Expenses | £26,447 | £26,529 | £26,601 | £26,697 | £26,795 | £133,068 |
| Profit Before Tax | £-5,591 | £-5,360 | £-5,115 | £-4,673 | £-4,220 | £-24,959 |
| Profit After Tax | £-5,591 | £-5,360 | £-5,115 | £-4,673 | £-4,220 | £-24,959 |
| Change In Property Value | £7 | £13,900 | £24,812 | £33,017 | £23,002 | £94,738 |
| Net Return | £-5,584 | £8,540 | £19,697 | £28,344 | £18,782 | £69,779 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 4% | 8% | 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