Flat
W10
3 beds
2 baths
St. Ervans Road, London W10
London, England · W10
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-50,645
↘ -22%After 5 Years
Change In Property Value
£72,260
↗ 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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £31,873 | £31,950 | £32,046 | £32,145 | £32,255 | £160,268 |
| Profit Before Tax | £-10,873 | £-10,635 | £-10,198 | £-9,751 | £-9,189 | £-50,645 |
| Profit After Tax | £-10,873 | £-10,635 | £-10,198 | £-9,751 | £-9,189 | £-50,645 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £-10,866 | £-10,628 | £3,802 | £15,240 | £24,067 | £21,615 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 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