Flat
W14
2 beds
1 bath
Gledstanes Road W14
London, England · W14
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-36,844
↘ -20%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,604 | £17,868 | £18,315 | £18,773 | £19,336 | £91,895 |
| Total Expenses | £25,582 | £25,654 | £25,742 | £25,831 | £25,930 | £128,739 |
| Profit Before Tax | £-7,978 | £-7,786 | £-7,427 | £-7,059 | £-6,595 | £-36,844 |
| Profit After Tax | £-7,978 | £-7,786 | £-7,427 | £-7,059 | £-6,595 | £-36,844 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-7,972 | £-7,780 | £3,573 | £12,577 | £19,535 | £19,932 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change