Flat
W3
2 beds
1 bath
Uxbridge Road, London W3
London, England · W3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-17,625
↘ -11%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,528 | £18,806 | £19,276 | £19,758 | £20,351 | £96,719 |
| Total Expenses | £22,698 | £22,772 | £22,862 | £22,954 | £23,056 | £114,343 |
| Profit Before Tax | £-4,170 | £-3,966 | £-3,586 | £-3,196 | £-2,705 | £-17,625 |
| Profit After Tax | £-4,170 | £-3,966 | £-3,586 | £-3,196 | £-2,705 | £-17,625 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-4,166 | £-3,962 | £5,914 | £13,762 | £19,861 | £31,409 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change