Flat
W10
2 beds
2 baths
North Pole Road, London W10
London, England · W10
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-33,416
↘ -26%After 5 Years
Change In Property Value
£41,291
↗ 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 | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £19,070 | £19,134 | £19,207 | £19,282 | £19,364 | £96,057 |
| Profit Before Tax | £-7,070 | £-6,954 | £-6,723 | £-6,486 | £-6,183 | £-33,416 |
| Profit After Tax | £-7,070 | £-6,954 | £-6,723 | £-6,486 | £-6,183 | £-33,416 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-7,066 | £-6,950 | £1,277 | £7,794 | £12,820 | £7,876 |
| Return From Rental Income (%) | -6% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -5% | -5% | 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