Flat
W3
2 beds
1 bath
Bromyard House, Bromyard Avenue, London W3
London, England · W3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-16,110
↘ -13%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,628 | £14,847 | £15,219 | £15,599 | £16,067 | £76,360 |
| Total Expenses | £18,341 | £18,409 | £18,489 | £18,571 | £18,660 | £92,470 |
| Profit Before Tax | £-3,713 | £-3,561 | £-3,270 | £-2,972 | £-2,593 | £-16,110 |
| Profit After Tax | £-3,713 | £-3,561 | £-3,270 | £-2,972 | £-2,593 | £-16,110 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-3,709 | £-3,558 | £4,230 | £10,416 | £15,222 | £22,601 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change