Flat
W6
1 bed
1 bath
Down Place, London W6
London, England · W6
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£-21,630
↘ -24%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,864 | £10,012 | £10,262 | £10,519 | £10,834 | £51,491 |
| Total Expenses | £14,492 | £14,553 | £14,621 | £14,690 | £14,765 | £73,121 |
| Profit Before Tax | £-4,628 | £-4,541 | £-4,359 | £-4,172 | £-3,930 | £-21,630 |
| Profit After Tax | £-4,628 | £-4,541 | £-4,359 | £-4,172 | £-3,930 | £-21,630 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £-4,625 | £-4,538 | £1,441 | £6,182 | £9,847 | £8,307 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change