Flat
W10
1 bed
1 bath
Cambridge Gardens, London W10
London, England · W10
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£-39,149
↘ -24%After 5 Years
Change In Property Value
£51,609
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £23,336 | £23,404 | £23,485 | £23,568 | £23,659 | £117,451 |
| Profit Before Tax | £-8,336 | £-8,179 | £-7,879 | £-7,572 | £-7,183 | £-39,149 |
| Profit After Tax | £-8,336 | £-8,179 | £-7,879 | £-7,572 | £-7,183 | £-39,149 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £-8,331 | £-8,174 | £2,120 | £10,276 | £16,568 | £12,460 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change