Flat
W5
0 beds
1 bath
Western Avenue, London W5
London, England · W5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-14,431
↘ -24%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,596 | £7,710 | £7,903 | £8,100 | £8,343 | £39,652 |
| Total Expenses | £10,695 | £10,752 | £10,814 | £10,878 | £10,945 | £54,083 |
| Profit Before Tax | £-3,099 | £-3,042 | £-2,912 | £-2,778 | £-2,602 | £-14,431 |
| Profit After Tax | £-3,099 | £-3,042 | £-2,912 | £-2,778 | £-2,602 | £-14,431 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £-3,097 | £-3,040 | £1,089 | £4,363 | £6,900 | £6,214 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change