Flat
W10
1 bed
1 bath
Third Avenue, London W10
London, England · W10
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-37,695
↘ -24%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,256 | £14,470 | £14,832 | £15,202 | £15,658 | £74,418 |
| Total Expenses | £22,271 | £22,339 | £22,418 | £22,499 | £22,587 | £112,113 |
| Profit Before Tax | £-8,015 | £-7,869 | £-7,586 | £-7,296 | £-6,929 | £-37,695 |
| Profit After Tax | £-8,015 | £-7,869 | £-7,586 | £-7,296 | £-6,929 | £-37,695 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-8,010 | £-7,864 | £1,914 | £9,662 | £15,638 | £11,339 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change