Flat
W6
2 beds
2 baths
Glenthorne Road, Montpellier House W6
London, England · W6
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£-46,175
↘ -15%After 5 Years
Change In Property Value
£95,486
↗ 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 | £31,452 | £31,924 | £32,722 | £33,540 | £34,546 | £164,184 |
| Total Expenses | £41,845 | £41,938 | £42,061 | £42,186 | £42,329 | £210,359 |
| Profit Before Tax | £-10,393 | £-10,014 | £-9,339 | £-8,646 | £-7,783 | £-46,175 |
| Profit After Tax | £-10,393 | £-10,014 | £-9,339 | £-8,646 | £-7,783 | £-46,175 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £-10,383 | £-10,005 | £9,162 | £24,377 | £36,161 | £49,312 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -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