Flat
W6
2 beds
2 baths
Matcham House W6
London, England · W6
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£-48,898
↘ -14%After 5 Years
Change In Property Value
£102,712
↗ 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 | £33,828 | £34,335 | £35,194 | £36,074 | £37,156 | £176,587 |
| Total Expenses | £44,859 | £44,956 | £45,085 | £45,217 | £45,368 | £225,485 |
| Profit Before Tax | £-11,031 | £-10,621 | £-9,891 | £-9,143 | £-8,212 | £-48,898 |
| Profit After Tax | £-11,031 | £-10,621 | £-9,891 | £-9,143 | £-8,212 | £-48,898 |
| Change In Property Value | £10 | £10 | £19,900 | £35,522 | £47,270 | £102,712 |
| Net Return | £-11,021 | £-10,611 | £10,009 | £26,379 | £39,058 | £53,814 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| 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