Flat
W6
2 beds
2 baths
Apartment, Matcham House, Glenthorne Road, London W6
London, England · W6
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-45,218
↘ -15%After 5 Years
Change In Property Value
£92,906
↗ 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 | £30,600 | £31,059 | £31,835 | £32,631 | £33,610 | £159,736 |
| Total Expenses | £40,768 | £40,859 | £40,980 | £41,103 | £41,244 | £204,954 |
| Profit Before Tax | £-10,168 | £-9,800 | £-9,145 | £-8,472 | £-7,634 | £-45,218 |
| Profit After Tax | £-10,168 | £-9,800 | £-9,145 | £-8,472 | £-7,634 | £-45,218 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £-10,159 | £-9,791 | £8,856 | £23,659 | £35,123 | £47,687 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change