Flat
W3
1 bed
1 bath
Winchester Street, London W3
London, England · W3
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£-16,200
↘ -13%After 5 Years
Change In Property Value
£39,227
↗ 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 | £14,820 | £15,042 | £15,418 | £15,804 | £16,278 | £77,362 |
| Total Expenses | £18,559 | £18,627 | £18,707 | £18,790 | £18,880 | £93,562 |
| Profit Before Tax | £-3,739 | £-3,584 | £-3,289 | £-2,986 | £-2,602 | £-16,200 |
| Profit After Tax | £-3,739 | £-3,584 | £-3,289 | £-2,986 | £-2,602 | £-16,200 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £-3,735 | £-3,581 | £4,311 | £10,580 | £15,451 | £23,027 |
| 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