Flat
W14
1 bed
1 bath
Palliser Road, London W14
London, England · W14
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-34,221
↘ -21%After 5 Years
Change In Property Value
£51,098
↗ 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 | £15,840 | £16,078 | £16,480 | £16,892 | £17,398 | £82,687 |
| Total Expenses | £23,223 | £23,293 | £23,376 | £23,461 | £23,554 | £116,908 |
| Profit Before Tax | £-7,383 | £-7,215 | £-6,896 | £-6,570 | £-6,156 | £-34,221 |
| Profit After Tax | £-7,383 | £-7,215 | £-6,896 | £-6,570 | £-6,156 | £-34,221 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £-7,378 | £-7,210 | £3,004 | £11,102 | £17,360 | £16,877 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 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