Flat
W4
2 beds
2 baths
Lawford Road, London W4
London, England · W4
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-31,652
↘ -15%After 5 Years
Change In Property Value
£64,518
↗ 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 | £21,876 | £22,204 | £22,759 | £23,328 | £24,028 | £114,196 |
| Total Expenses | £28,984 | £29,063 | £29,162 | £29,263 | £29,375 | £145,847 |
| Profit Before Tax | £-7,108 | £-6,859 | £-6,403 | £-5,934 | £-5,347 | £-31,652 |
| Profit After Tax | £-7,108 | £-6,859 | £-6,403 | £-5,934 | £-5,347 | £-31,652 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-7,102 | £-6,853 | £6,098 | £16,379 | £24,345 | £32,866 |
| 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