Flat
W9
2 beds
1 bath
Lanark Road, London W9
London, England · W9
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-43,438
↘ -23%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,256 | £17,515 | £17,953 | £18,402 | £18,954 | £90,079 |
| Total Expenses | £26,539 | £26,611 | £26,697 | £26,786 | £26,884 | £133,517 |
| Profit Before Tax | £-9,283 | £-9,096 | £-8,745 | £-8,385 | £-7,930 | £-43,438 |
| Profit After Tax | £-9,283 | £-9,096 | £-8,745 | £-8,385 | £-7,930 | £-43,438 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £-9,277 | £-9,090 | £2,756 | £12,143 | £19,386 | £15,918 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change