Flat
W6
2 beds
2 baths
Glenthorne Road, London. W6
London, England · W6
View property listing
Initial Investment
£249,250First YearProfit From Rental Income
£-39,220
↘ -16%After 5 Years
Change In Property Value
£76,905
↗ 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 | £25,332 | £25,712 | £26,355 | £27,014 | £27,824 | £132,236 |
| Total Expenses | £34,091 | £34,175 | £34,282 | £34,392 | £34,516 | £171,456 |
| Profit Before Tax | £-8,759 | £-8,463 | £-7,928 | £-7,378 | £-6,692 | £-39,220 |
| Profit After Tax | £-8,759 | £-8,463 | £-7,928 | £-7,378 | £-6,692 | £-39,220 |
| Change In Property Value | £7 | £7 | £14,900 | £26,597 | £35,393 | £76,905 |
| Net Return | £-8,752 | £-8,456 | £6,973 | £19,219 | £28,701 | £37,685 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change