Flat
NW6
0 beds
0 baths
Willesden Lane, London NW6
London, England · NW6
View property listing
Initial Investment
£12,400First YearProfit From Rental Income
£-8,053
↘ -65%After 5 Years
Change In Property Value
£5,180
↗ 14%After 5 Years
Return On Investment
-23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,824 | £1,851 | £1,879 | £1,926 | £1,974 | £9,455 |
| Total Expenses | £3,405 | £3,458 | £3,502 | £3,548 | £3,596 | £17,508 |
| Profit Before Tax | £-1,581 | £-1,606 | £-1,622 | £-1,622 | £-1,621 | £-8,053 |
| Profit After Tax | £-1,581 | £-1,606 | £-1,622 | £-1,622 | £-1,621 | £-8,053 |
| Change In Property Value | £0 | £760 | £1,357 | £1,805 | £1,258 | £5,180 |
| Net Return | £-1,581 | £-846 | £-266 | £183 | £-364 | £-2,873 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -65% |
| Total Net Return (%) | -13% | -7% | -2% | 1% | -3% | -23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change