Flat
W7
1 bed
1 bath
Walker Close, London W7
London, England · W7
View property listing
Initial Investment
£56,499First YearProfit From Rental Income
£-11,512
↘ -20%After 5 Years
Change In Property Value
£19,097
↗ 10%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,584 | £7,698 | £7,890 | £8,087 | £8,330 | £39,590 |
| Total Expenses | £10,098 | £10,156 | £10,218 | £10,281 | £10,348 | £51,101 |
| Profit Before Tax | £-2,514 | £-2,458 | £-2,328 | £-2,194 | £-2,018 | £-11,512 |
| Profit After Tax | £-2,514 | £-2,458 | £-2,328 | £-2,194 | £-2,018 | £-11,512 |
| Change In Property Value | £2 | £2 | £3,700 | £6,605 | £8,789 | £19,097 |
| Net Return | £-2,512 | £-2,456 | £1,372 | £4,411 | £6,771 | £7,585 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 12% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change