Flat
W14
0 beds
1 bath
6 Charleville Road, London W14
London, England · W14
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£-22,692
↘ -29%After 5 Years
Change In Property Value
£26,323
↗ 10%After 5 Years
Return On Investment
5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,160 | £8,282 | £8,489 | £8,702 | £8,963 | £42,596 |
| Total Expenses | £12,933 | £12,991 | £13,055 | £13,120 | £13,189 | £65,289 |
| Profit Before Tax | £-4,773 | £-4,709 | £-4,566 | £-4,418 | £-4,226 | £-22,692 |
| Profit After Tax | £-4,773 | £-4,709 | £-4,566 | £-4,418 | £-4,226 | £-22,692 |
| Change In Property Value | £3 | £3 | £5,100 | £9,104 | £12,114 | £26,323 |
| Net Return | £-4,771 | £-4,706 | £535 | £4,685 | £7,888 | £3,631 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change