Flat
W3
2 beds
2 baths
Napier House, Bromyard Avenue W3
London, England · W3
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-16,895
↘ -12%After 5 Years
Change In Property Value
£43,872
↗ 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 | £16,572 | £16,821 | £17,241 | £17,672 | £18,202 | £86,508 |
| Total Expenses | £20,519 | £20,590 | £20,675 | £20,762 | £20,858 | £103,403 |
| Profit Before Tax | £-3,947 | £-3,769 | £-3,434 | £-3,090 | £-2,655 | £-16,895 |
| Profit After Tax | £-3,947 | £-3,769 | £-3,434 | £-3,090 | £-2,655 | £-16,895 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-3,943 | £-3,765 | £5,066 | £12,083 | £17,535 | £26,977 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| 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