Flat
W9
1 bed
1 bath
Fernhead Road, London W9
London, England · W9
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-16,097
↘ -19%After 5 Years
Change In Property Value
£36,805
↗ 14%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,100 | £8,221 | £8,345 | £8,553 | £8,767 | £41,987 |
| Total Expenses | £11,497 | £11,559 | £11,613 | £11,675 | £11,739 | £58,084 |
| Profit Before Tax | £-3,397 | £-3,338 | £-3,268 | £-3,122 | £-2,972 | £-16,097 |
| Profit After Tax | £-3,397 | £-3,338 | £-3,268 | £-3,122 | £-2,972 | £-16,097 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £-3,395 | £2,062 | £6,371 | £9,705 | £5,964 | £20,708 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -19% |
| Total Net Return (%) | -4% | 2% | 8% | 12% | 7% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change