Flat
W14
0 beds
1 bath
Sinclair Road, Brook Green W14
London, England · W14
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-22,433
↘ -30%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,004 | £8,124 | £8,327 | £8,535 | £8,791 | £41,782 |
| Total Expenses | £12,719 | £12,777 | £12,840 | £12,905 | £12,973 | £64,215 |
| Profit Before Tax | £-4,715 | £-4,653 | £-4,513 | £-4,370 | £-4,182 | £-22,433 |
| Profit After Tax | £-4,715 | £-4,653 | £-4,513 | £-4,370 | £-4,182 | £-22,433 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-4,713 | £-4,651 | £487 | £4,555 | £7,695 | £3,374 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change