Flat
W10
2 beds
2 baths
Banister Road, Kensal Rise W10
London, England · W10
View property listing
Initial Investment
£205,500First YearProfit From Rental Income
£-46,051
↘ -22%After 5 Years
Change In Property Value
£64,002
↗ 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 | £18,600 | £18,879 | £19,351 | £19,835 | £20,430 | £97,095 |
| Total Expenses | £28,459 | £28,532 | £28,623 | £28,715 | £28,817 | £143,145 |
| Profit Before Tax | £-9,859 | £-9,653 | £-9,272 | £-8,880 | £-8,387 | £-46,051 |
| Profit After Tax | £-9,859 | £-9,653 | £-9,272 | £-8,880 | £-8,387 | £-46,051 |
| Change In Property Value | £6 | £6 | £12,400 | £22,134 | £29,455 | £64,002 |
| Net Return | £-9,852 | £-9,647 | £3,129 | £13,254 | £21,067 | £17,951 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 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