Flat
W6
2 beds
2 baths
21 Glenthorne Road, London W6
London, England · W6
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£-47,131
↘ -15%After 5 Years
Change In Property Value
£98,067
↗ 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 | £32,304 | £32,789 | £33,608 | £34,448 | £35,482 | £168,631 |
| Total Expenses | £42,922 | £43,016 | £43,141 | £43,269 | £43,415 | £215,763 |
| Profit Before Tax | £-10,618 | £-10,228 | £-9,533 | £-8,820 | £-7,933 | £-47,131 |
| Profit After Tax | £-10,618 | £-10,228 | £-9,533 | £-8,820 | £-7,933 | £-47,131 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £-10,608 | £-10,218 | £9,468 | £25,095 | £37,199 | £50,936 |
| 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