Flat
W13
2 beds
2 baths
Felix Road W13
London, England · W13
View property listing
Initial Investment
£100,482First YearProfit From Rental Income
£-16,803
↘ -17%After 5 Years
Change In Property Value
£33,028
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,156 | £12,338 | £12,647 | £12,963 | £13,352 | £63,456 |
| Total Expenses | £15,910 | £15,974 | £16,048 | £16,123 | £16,205 | £80,259 |
| Profit Before Tax | £-3,754 | £-3,636 | £-3,401 | £-3,160 | £-2,853 | £-16,803 |
| Profit After Tax | £-3,754 | £-3,636 | £-3,401 | £-3,160 | £-2,853 | £-16,803 |
| Change In Property Value | £3 | £3 | £6,399 | £11,422 | £15,200 | £33,028 |
| Net Return | £-3,750 | £-3,632 | £2,998 | £8,262 | £12,347 | £16,225 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change