Flat
W9
2 beds
1 bath
Fermoy Road, London W9
London, England · W9
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-25,092
↘ -11%After 5 Years
Change In Property Value
£95,420
↗ 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 | £21,000 | £21,315 | £21,635 | £22,176 | £22,730 | £108,855 |
| Total Expenses | £26,623 | £26,704 | £26,777 | £26,873 | £26,971 | £133,947 |
| Profit Before Tax | £-5,623 | £-5,389 | £-5,142 | £-4,697 | £-4,241 | £-25,092 |
| Profit After Tax | £-5,623 | £-5,389 | £-5,142 | £-4,697 | £-4,241 | £-25,092 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £-5,616 | £8,611 | £19,848 | £28,558 | £18,927 | £70,328 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| 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