Flat
W3
2 beds
1 bath
Bromyard Avenue, London W3
London, England · W3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-15,381
↘ -15%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,672 | £12,862 | £13,184 | £13,513 | £13,919 | £66,150 |
| Total Expenses | £16,162 | £16,227 | £16,302 | £16,379 | £16,462 | £81,530 |
| Profit Before Tax | £-3,490 | £-3,365 | £-3,118 | £-2,865 | £-2,543 | £-15,381 |
| Profit After Tax | £-3,490 | £-3,365 | £-3,118 | £-2,865 | £-2,543 | £-15,381 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-3,486 | £-3,361 | £3,382 | £8,737 | £12,897 | £18,169 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change