Flat
W5
1 bed
1 bath
Hanger Lane, London W5
London, England · W5
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£-15,376
↘ -20%After 5 Years
Change In Property Value
£25,802
↗ 10%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,504 | £9,647 | £9,888 | £10,135 | £10,439 | £49,612 |
| Total Expenses | £12,867 | £12,927 | £12,994 | £13,063 | £13,136 | £64,988 |
| Profit Before Tax | £-3,363 | £-3,281 | £-3,107 | £-2,928 | £-2,697 | £-15,376 |
| Profit After Tax | £-3,363 | £-3,281 | £-3,107 | £-2,928 | £-2,697 | £-15,376 |
| Change In Property Value | £2 | £2 | £4,999 | £8,923 | £11,874 | £25,802 |
| Net Return | £-3,361 | £-3,278 | £1,892 | £5,995 | £9,177 | £10,426 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 12% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change