Flat
W5
2 beds
2 baths
The Curve, 27-31 St. Marys Road, London W5
London, England · W5
View property listing
Initial Investment
£191,150First YearProfit From Rental Income
£-21,906
↘ -11%After 5 Years
Change In Property Value
£59,769
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,008 | £22,338 | £22,897 | £23,469 | £24,173 | £114,885 |
| Total Expenses | £27,173 | £27,252 | £27,350 | £27,452 | £27,565 | £136,791 |
| Profit Before Tax | £-5,165 | £-4,914 | £-4,454 | £-3,983 | £-3,392 | £-21,906 |
| Profit After Tax | £-5,165 | £-4,914 | £-4,454 | £-3,983 | £-3,392 | £-21,906 |
| Change In Property Value | £6 | £6 | £11,580 | £20,671 | £27,507 | £59,769 |
| Net Return | £-5,159 | £-4,908 | £7,126 | £16,688 | £24,115 | £37,863 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change