Flat W13 2 beds 1 bath

Argyle Road, London W13

London, England · W13

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-19,374

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

19%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,100	£17,356	£17,790	£18,235	£18,782	£89,264
Total Expenses	£21,564	£21,635	£21,722	£21,810	£21,907	£108,638
Profit Before Tax	£-4,464	£-4,279	£-3,931	£-3,575	£-3,125	£-19,374
Profit After Tax	£-4,464	£-4,279	£-3,931	£-3,575	£-3,125	£-19,374
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£-4,459	£-4,274	£5,069	£12,490	£18,253	£27,079
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	3%	9%	13%	19%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change