Flat
W5
2 beds
1 bath
Gordon House, Western Avenue, London W5
London, England · W5
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-16,397
↘ -18%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £15,043 | £15,106 | £15,177 | £15,251 | £15,330 | £75,907 |
| Profit Before Tax | £-3,643 | £-3,535 | £-3,317 | £-3,094 | £-2,809 | £-16,397 |
| Profit After Tax | £-3,643 | £-3,535 | £-3,317 | £-3,094 | £-2,809 | £-16,397 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-3,640 | £-3,532 | £2,683 | £7,616 | £11,444 | £14,571 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change