Flat
W4
1 bed
1 bath
Spencer Road, London W4
London, England · W4
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-27,432
↘ -17%After 5 Years
Change In Property Value
£51,614
↗ 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 | £17,496 | £17,758 | £18,202 | £18,657 | £19,217 | £91,331 |
| Total Expenses | £23,587 | £23,659 | £23,747 | £23,836 | £23,935 | £118,764 |
| Profit Before Tax | £-6,091 | £-5,901 | £-5,544 | £-5,179 | £-4,718 | £-27,432 |
| Profit After Tax | £-6,091 | £-5,901 | £-5,544 | £-5,179 | £-4,718 | £-27,432 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-6,086 | £-5,896 | £4,456 | £12,672 | £19,036 | £24,182 |
| 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