Flat
W5
1 bed
1 bath
The Mall, London W5
London, England · W5
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£-21,576
↘ -12%After 5 Years
Change In Property Value
£57,808
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,276 | £21,595 | £22,135 | £22,688 | £23,369 | £111,064 |
| Total Expenses | £26,346 | £26,424 | £26,520 | £26,620 | £26,730 | £132,640 |
| Profit Before Tax | £-5,070 | £-4,828 | £-4,385 | £-3,931 | £-3,361 | £-21,576 |
| Profit After Tax | £-5,070 | £-4,828 | £-4,385 | £-3,931 | £-3,361 | £-21,576 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,808 |
| Net Return | £-5,064 | £-4,823 | £6,815 | £16,061 | £23,243 | £36,232 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change