Flat
W10
0 beds
1 bath
318 Ladbroke Grove W10
London, England · W10
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-26,524
↘ -31%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £13,949 | £14,008 | £14,072 | £14,138 | £14,207 | £70,373 |
| Profit Before Tax | £-5,549 | £-5,482 | £-5,333 | £-5,180 | £-4,981 | £-26,524 |
| Profit After Tax | £-5,549 | £-5,482 | £-5,333 | £-5,180 | £-4,981 | £-26,524 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-5,546 | £-5,479 | £267 | £4,816 | £8,321 | £2,380 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -6% | -6% | 0% | 6% | 10% | 3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change