Flat
W13
3 beds
2 baths
Somerset Road, London W13
London, England · W13
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£-29,316
↘ -9%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,096 | £36,637 | £37,553 | £38,492 | £39,647 | £188,426 |
| Total Expenses | £43,301 | £43,401 | £43,536 | £43,673 | £43,831 | £217,742 |
| Profit Before Tax | £-7,205 | £-6,764 | £-5,982 | £-5,181 | £-4,184 | £-29,316 |
| Profit After Tax | £-7,205 | £-6,764 | £-5,982 | £-5,181 | £-4,184 | £-29,316 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £-7,195 | £-6,754 | £13,018 | £28,735 | £40,948 | £68,751 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change