Flat
W13
1 bed
1 bath
Broadway, London W13
London, England · W13
View property listing
Initial Investment
£98,732First YearProfit From Rental Income
£-16,713
↘ -17%After 5 Years
Change In Property Value
£32,512
↗ 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 | £11,964 | £12,143 | £12,447 | £12,758 | £13,141 | £62,454 |
| Total Expenses | £15,692 | £15,756 | £15,829 | £15,904 | £15,985 | £79,167 |
| Profit Before Tax | £-3,728 | £-3,613 | £-3,382 | £-3,146 | £-2,844 | £-16,713 |
| Profit After Tax | £-3,728 | £-3,613 | £-3,382 | £-3,146 | £-2,844 | £-16,713 |
| Change In Property Value | £3 | £3 | £6,299 | £11,244 | £14,962 | £32,512 |
| Net Return | £-3,725 | £-3,609 | £2,917 | £8,098 | £12,118 | £15,799 |
| 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