Flat
W4
2 beds
1 bath
Park Road North, London W4
London, England · W4
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-32,495
↘ -15%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,752 | £23,093 | £23,671 | £24,262 | £24,990 | £118,769 |
| Total Expenses | £30,064 | £30,144 | £30,245 | £30,348 | £30,463 | £151,264 |
| Profit Before Tax | £-7,312 | £-7,051 | £-6,574 | £-6,085 | £-5,473 | £-32,495 |
| Profit After Tax | £-7,312 | £-7,051 | £-6,574 | £-6,085 | £-5,473 | £-32,495 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-7,305 | £-7,044 | £6,426 | £17,120 | £25,407 | £34,603 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change