Flat
W10
1 bed
0 baths
Hardy Mansions, 23 Faraday Road, London W10
London, England · W10
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-47,774
↘ -22%After 5 Years
Change In Property Value
£67,099
↗ 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 | £19,500 | £19,792 | £20,287 | £20,794 | £21,418 | £101,793 |
| Total Expenses | £29,739 | £29,814 | £29,906 | £30,001 | £30,106 | £149,566 |
| Profit Before Tax | £-10,239 | £-10,022 | £-9,619 | £-9,207 | £-8,688 | £-47,774 |
| Profit After Tax | £-10,239 | £-10,022 | £-9,619 | £-9,207 | £-8,688 | £-47,774 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-10,232 | £-10,015 | £3,381 | £13,999 | £22,192 | £19,325 |
| Return From Rental Income (%) | -5% | -5% | -4% | -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