Flat
W6
2 beds
2 baths
Parr's Way, London W6
London, England · W6
View property listing
Initial Investment
£492,250First YearProfit From Rental Income
£-63,562
↘ -13%After 5 Years
Change In Property Value
£141,939
↗ 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 | £46,752 | £47,453 | £48,640 | £49,856 | £51,351 | £244,052 |
| Total Expenses | £61,228 | £61,344 | £61,506 | £61,672 | £61,864 | £307,614 |
| Profit Before Tax | £-14,476 | £-13,891 | £-12,866 | £-11,816 | £-10,512 | £-63,562 |
| Profit After Tax | £-14,476 | £-13,891 | £-12,866 | £-11,816 | £-10,512 | £-63,562 |
| Change In Property Value | £14 | £14 | £27,501 | £49,088 | £65,323 | £141,939 |
| Net Return | £-14,463 | £-13,877 | £14,634 | £37,273 | £54,810 | £78,377 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 11% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change