Flat
W12
1 bed
1 bath
Ariel Way, London W12
London, England · W12
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-11,958
↘ -39%After 5 Years
Change In Property Value
£10,323
↗ 10%After 5 Years
Return On Investment
-5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,900 | £3,958 | £4,057 | £4,159 | £4,284 | £20,359 |
| Total Expenses | £6,358 | £6,409 | £6,462 | £6,516 | £6,571 | £32,317 |
| Profit Before Tax | £-2,458 | £-2,451 | £-2,405 | £-2,357 | £-2,288 | £-11,958 |
| Profit After Tax | £-2,458 | £-2,451 | £-2,405 | £-2,357 | £-2,288 | £-11,958 |
| Change In Property Value | £1 | £1 | £2,000 | £3,570 | £4,751 | £10,323 |
| Net Return | £-2,457 | £-2,450 | £-405 | £1,213 | £2,463 | £-1,635 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -7% | -39% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change