Flat
W3
1 bed
1 bath
Cowley Road, London W3
London, England · W3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-13,473
↘ -22%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,917 | £8,115 | £8,318 | £8,567 | £40,717 |
| Total Expenses | £10,715 | £10,773 | £10,835 | £10,900 | £10,967 | £54,190 |
| Profit Before Tax | £-2,915 | £-2,856 | £-2,721 | £-2,582 | £-2,400 | £-13,473 |
| Profit After Tax | £-2,915 | £-2,856 | £-2,721 | £-2,582 | £-2,400 | £-13,473 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £-2,913 | £-2,854 | £1,280 | £4,558 | £7,102 | £7,173 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 12% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change