Flat
W5
1 bed
1 bath
Hillcrest Road W5
London, England · W5
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£-18,353
↘ -14%After 5 Years
Change In Property Value
£41,286
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,204 | £15,432 | £15,818 | £16,213 | £16,700 | £79,367 |
| Total Expenses | £19,388 | £19,457 | £19,539 | £19,622 | £19,713 | £97,720 |
| Profit Before Tax | £-4,184 | £-4,025 | £-3,721 | £-3,409 | £-3,014 | £-18,353 |
| Profit After Tax | £-4,184 | £-4,025 | £-3,721 | £-3,409 | £-3,014 | £-18,353 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £-4,180 | £-4,021 | £4,278 | £10,870 | £15,987 | £22,933 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change