Flat
W10
1 bed
1 bath
Morgan Road, London W10
London, England · W10
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£-32,267
↘ -27%After 5 Years
Change In Property Value
£39,227
↗ 10%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £18,217 | £18,280 | £18,351 | £18,425 | £18,504 | £91,777 |
| Profit Before Tax | £-6,817 | £-6,709 | £-6,491 | £-6,268 | £-5,983 | £-32,267 |
| Profit After Tax | £-6,817 | £-6,709 | £-6,491 | £-6,268 | £-5,983 | £-32,267 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £-6,813 | £-6,705 | £1,109 | £7,298 | £12,070 | £6,960 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change