Flat
W4
1 bed
1 bath
Kingswood Terrace, London W4
London, England · W4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-23,157
↘ -19%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,128 | £13,325 | £13,658 | £13,999 | £14,419 | £68,530 |
| Total Expenses | £18,191 | £18,257 | £18,333 | £18,411 | £18,496 | £91,687 |
| Profit Before Tax | £-5,063 | £-4,932 | £-4,675 | £-4,411 | £-4,076 | £-23,157 |
| Profit After Tax | £-5,063 | £-4,932 | £-4,675 | £-4,411 | £-4,076 | £-23,157 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-5,059 | £-4,928 | £2,825 | £8,976 | £13,739 | £15,554 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change