Flat W14 2 beds 1 bath

Desborough House, North End Road, Fulham, London W14

London, England · W14

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£-28,918

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,324	£12,509	£12,822	£13,142	£13,536	£64,333
Total Expenses	£18,507	£18,572	£18,646	£18,722	£18,804	£93,251
Profit Before Tax	£-6,183	£-6,063	£-5,824	£-5,580	£-5,268	£-28,918
Profit After Tax	£-6,183	£-6,063	£-5,824	£-5,580	£-5,268	£-28,918
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£-6,179	£-6,059	£1,876	£8,165	£13,023	£10,825
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-23%
Total Net Return (%)	-5%	-5%	2%	7%	11%	9%

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