Flat
W11
1 bed
1 bath
Lonsdale Road, London W11
London, England · W11
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-34,145
↘ -23%After 5 Years
Change In Property Value
£46,453
↗ 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 | £13,956 | £14,165 | £14,519 | £14,882 | £15,329 | £72,852 |
| Total Expenses | £21,249 | £21,316 | £21,395 | £21,475 | £21,562 | £106,997 |
| Profit Before Tax | £-7,293 | £-7,151 | £-6,875 | £-6,592 | £-6,233 | £-34,145 |
| Profit After Tax | £-7,293 | £-7,151 | £-6,875 | £-6,592 | £-6,233 | £-34,145 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-7,289 | £-7,146 | £2,125 | £9,473 | £15,145 | £12,308 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -23% |
| 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