Flat
W9
3 beds
1 bath
Harrow Road W9
London, England · W9
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-23,000
↘ -12%After 5 Years
Change In Property Value
£81,788
↗ 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 | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £23,105 | £23,182 | £23,250 | £23,339 | £23,429 | £116,305 |
| Profit Before Tax | £-5,105 | £-4,912 | £-4,706 | £-4,331 | £-3,946 | £-23,000 |
| Profit After Tax | £-5,105 | £-4,912 | £-4,706 | £-4,331 | £-3,946 | £-23,000 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £-5,099 | £7,088 | £16,714 | £24,173 | £15,912 | £58,788 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | 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