Flat
W9
2 beds
1 bath
Bravington Road, London W9
London, England · W9
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£-21,613
↘ -12%After 5 Years
Change In Property Value
£72,928
↗ 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 | £16,056 | £16,297 | £16,541 | £16,955 | £17,379 | £83,228 |
| Total Expenses | £20,819 | £20,893 | £20,959 | £21,042 | £21,127 | £104,840 |
| Profit Before Tax | £-4,763 | £-4,596 | £-4,417 | £-4,087 | £-3,748 | £-21,613 |
| Profit After Tax | £-4,763 | £-4,596 | £-4,417 | £-4,087 | £-3,748 | £-21,613 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £-4,758 | £6,104 | £14,682 | £21,329 | £13,958 | £51,315 |
| 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