Flat
W13
0 beds
0 baths
St. Aidan's Road, London W13
London, England · W13
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-12,645
↘ -37%After 5 Years
Change In Property Value
£11,355
↗ 10%After 5 Years
Return On Investment
-4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,176 | £4,239 | £4,345 | £4,453 | £4,587 | £21,799 |
| Total Expenses | £6,782 | £6,834 | £6,888 | £6,942 | £6,998 | £34,444 |
| Profit Before Tax | £-2,606 | £-2,595 | £-2,543 | £-2,489 | £-2,412 | £-12,645 |
| Profit After Tax | £-2,606 | £-2,595 | £-2,543 | £-2,489 | £-2,412 | £-12,645 |
| Change In Property Value | £1 | £1 | £2,200 | £3,927 | £5,226 | £11,355 |
| Net Return | £-2,605 | £-2,594 | £-343 | £1,438 | £2,814 | £-1,290 |
| Return From Rental Income (%) | -8% | -8% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change