Flat
W3
2 beds
1 bath
Lynton Road, Springfield Court Lynton Road W3
London, England · W3
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£-17,019
↘ -12%After 5 Years
Change In Property Value
£44,904
↗ 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 | £16,968 | £17,223 | £17,653 | £18,094 | £18,637 | £88,575 |
| Total Expenses | £20,955 | £21,027 | £21,113 | £21,201 | £21,298 | £105,594 |
| Profit Before Tax | £-3,987 | £-3,804 | £-3,460 | £-3,106 | £-2,661 | £-17,019 |
| Profit After Tax | £-3,987 | £-3,804 | £-3,460 | £-3,106 | £-2,661 | £-17,019 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £-3,983 | £-3,800 | £5,240 | £12,423 | £18,005 | £27,886 |
| Return From Rental Income (%) | -3% | -3% | -2% | -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