Flat
W12
1 bed
1 bath
Ariel Way, London W12
London, England · W12
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£-11,868
↘ -40%After 5 Years
Change In Property Value
£9,807
↗ 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 | £3,708 | £3,764 | £3,858 | £3,954 | £4,073 | £19,356 |
| Total Expenses | £6,140 | £6,191 | £6,244 | £6,297 | £6,352 | £31,225 |
| Profit Before Tax | £-2,432 | £-2,428 | £-2,386 | £-2,343 | £-2,279 | £-11,868 |
| Profit After Tax | £-2,432 | £-2,428 | £-2,386 | £-2,343 | £-2,279 | £-11,868 |
| Change In Property Value | £1 | £1 | £1,900 | £3,392 | £4,513 | £9,807 |
| Net Return | £-2,431 | £-2,427 | £-486 | £1,048 | £2,234 | £-2,062 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -8% | -8% | -2% | 4% | 8% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change