Flat
W5
2 beds
1 bath
Hanger Green, London W5
London, England · W5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-17,408
↘ -16%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,296 | £13,495 | £13,833 | £14,179 | £14,604 | £69,407 |
| Total Expenses | £17,216 | £17,282 | £17,358 | £17,437 | £17,522 | £86,815 |
| Profit Before Tax | £-3,920 | £-3,786 | £-3,526 | £-3,258 | £-2,918 | £-17,408 |
| Profit After Tax | £-3,920 | £-3,786 | £-3,526 | £-3,258 | £-2,918 | £-17,408 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-3,916 | £-3,783 | £3,474 | £9,237 | £13,709 | £18,722 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change