Flat
W12
6 beds
3 baths
Sundew Avenue, London W12
London, England · W12
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£-22,382
↘ -8%After 5 Years
Change In Property Value
£81,551
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,816 | £31,278 | £32,060 | £32,862 | £33,848 | £160,864 |
| Total Expenses | £36,425 | £36,517 | £36,638 | £36,762 | £36,903 | £183,246 |
| Profit Before Tax | £-5,609 | £-5,239 | £-4,578 | £-3,901 | £-3,056 | £-22,382 |
| Profit After Tax | £-5,609 | £-5,239 | £-4,578 | £-3,901 | £-3,056 | £-22,382 |
| Change In Property Value | £8 | £8 | £15,800 | £28,204 | £37,531 | £81,551 |
| Net Return | £-5,601 | £-5,231 | £11,222 | £24,303 | £34,475 | £59,168 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change