Flat
W5
1 bed
1 bath
Longfield Avenue, London W5
London, England · W5
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£-20,356
↘ -12%After 5 Years
Change In Property Value
£51,511
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,960 | £19,244 | £19,726 | £20,219 | £20,825 | £98,974 |
| Total Expenses | £23,694 | £23,768 | £23,859 | £23,953 | £24,056 | £119,330 |
| Profit Before Tax | £-4,734 | £-4,524 | £-4,134 | £-3,734 | £-3,231 | £-20,356 |
| Profit After Tax | £-4,734 | £-4,524 | £-4,134 | £-3,734 | £-3,231 | £-20,356 |
| Change In Property Value | £5 | £5 | £9,980 | £17,815 | £23,706 | £51,511 |
| Net Return | £-4,729 | £-4,519 | £5,846 | £14,081 | £20,476 | £31,155 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change