Flat
W10
1 bed
1 bath
Oxford Gardens, Ladbroke Grove W10
London, England · W10
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£-44,587
↘ -23%After 5 Years
Change In Property Value
£61,421
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,856 | £18,124 | £18,577 | £19,041 | £19,613 | £93,211 |
| Total Expenses | £27,392 | £27,465 | £27,553 | £27,644 | £27,743 | £137,797 |
| Profit Before Tax | £-9,536 | £-9,341 | £-8,976 | £-8,602 | £-8,131 | £-44,587 |
| Profit After Tax | £-9,536 | £-9,341 | £-8,976 | £-8,602 | £-8,131 | £-44,587 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £-9,530 | £-9,335 | £2,924 | £12,640 | £20,136 | £16,834 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change