Flat
W14
1 bed
1 bath
Lisgar Terrace, London W14
London, England · W14
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£-31,800
↘ -22%After 5 Years
Change In Property Value
£45,937
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,244 | £14,458 | £14,819 | £15,190 | £15,645 | £74,356 |
| Total Expenses | £21,080 | £21,147 | £21,226 | £21,307 | £21,395 | £106,156 |
| Profit Before Tax | £-6,836 | £-6,689 | £-6,407 | £-6,118 | £-5,750 | £-31,800 |
| Profit After Tax | £-6,836 | £-6,689 | £-6,407 | £-6,118 | £-5,750 | £-31,800 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,937 |
| Net Return | £-6,831 | £-6,685 | £2,493 | £9,769 | £15,391 | £14,137 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change