Flat
W9
3 beds
1 bath
Harrow Road, London W9
London, England · W9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-18,817
↘ -15%After 5 Years
Change In Property Value
£54,526
↗ 14%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,363 | £12,672 | £12,989 | £62,203 |
| Total Expenses | £16,070 | £16,138 | £16,197 | £16,270 | £16,344 | £81,020 |
| Profit Before Tax | £-4,070 | £-3,958 | £-3,835 | £-3,598 | £-3,356 | £-18,817 |
| Profit After Tax | £-4,070 | £-3,958 | £-3,835 | £-3,598 | £-3,356 | £-18,817 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £-4,066 | £4,042 | £10,446 | £15,405 | £9,883 | £35,709 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change