Flat
W3
1 bed
1 bath
Victoria Road, London W3
London, England · W3
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£-14,675
↘ -17%After 5 Years
Change In Property Value
£28,899
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,920 | £11,084 | £11,361 | £11,645 | £11,994 | £57,004 |
| Total Expenses | £14,199 | £14,261 | £14,332 | £14,404 | £14,482 | £71,679 |
| Profit Before Tax | £-3,279 | £-3,178 | £-2,971 | £-2,759 | £-2,488 | £-14,675 |
| Profit After Tax | £-3,279 | £-3,178 | £-2,971 | £-2,759 | £-2,488 | £-14,675 |
| Change In Property Value | £3 | £3 | £5,599 | £9,994 | £13,300 | £28,899 |
| Net Return | £-3,276 | £-3,175 | £2,628 | £7,235 | £10,812 | £14,224 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change