Flat
W5
1 bed
1 bath
Wellington House, London W5
London, England · W5
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-15,027
↘ -21%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,736 | £8,867 | £9,089 | £9,316 | £9,595 | £45,603 |
| Total Expenses | £11,999 | £12,058 | £12,123 | £12,190 | £12,260 | £60,630 |
| Profit Before Tax | £-3,263 | £-3,191 | £-3,034 | £-2,874 | £-2,665 | £-15,027 |
| Profit After Tax | £-3,263 | £-3,191 | £-3,034 | £-2,874 | £-2,665 | £-15,027 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £-3,261 | £-3,189 | £1,566 | £5,337 | £8,262 | £8,716 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -5% | 2% | 8% | 12% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change