Flat
W6
2 beds
2 baths
Glenthorne Road, London. W6
London, England · W6
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£-37,307
↘ -16%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,628 | £23,982 | £24,582 | £25,197 | £25,952 | £123,341 |
| Total Expenses | £31,937 | £32,018 | £32,121 | £32,227 | £32,345 | £160,648 |
| Profit Before Tax | £-8,309 | £-8,036 | £-7,539 | £-7,030 | £-6,392 | £-37,307 |
| Profit After Tax | £-8,309 | £-8,036 | £-7,539 | £-7,030 | £-6,392 | £-37,307 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £-8,302 | £-8,029 | £6,361 | £17,782 | £26,625 | £34,437 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 8% | 11% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change