Flat
W4
1 bed
1 bath
Castle Row, Horticultural Place, London W4
London, England · W4
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-26,589
↘ -17%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,620 | £16,869 | £17,291 | £17,723 | £18,255 | £86,759 |
| Total Expenses | £22,508 | £22,579 | £22,664 | £22,751 | £22,847 | £113,347 |
| Profit Before Tax | £-5,888 | £-5,709 | £-5,373 | £-5,027 | £-4,592 | £-26,589 |
| Profit After Tax | £-5,888 | £-5,709 | £-5,373 | £-5,027 | £-4,592 | £-26,589 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-5,883 | £-5,705 | £4,128 | £11,930 | £17,974 | £22,445 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change