Flat
W14
1 bed
1 bath
Sinclair Road, London W14
London, England · W14
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-28,456
↘ -24%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £18,078 | £18,142 | £18,216 | £18,291 | £18,372 | £91,098 |
| Profit Before Tax | £-6,078 | £-5,962 | £-5,731 | £-5,494 | £-5,191 | £-28,456 |
| Profit After Tax | £-6,078 | £-5,962 | £-5,731 | £-5,494 | £-5,191 | £-28,456 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-6,074 | £-5,958 | £1,769 | £7,894 | £12,624 | £10,254 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 7% | 11% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change