Flat
W9
2 beds
1 bath
Elgin Avenue, London W9
London, England · W9
View property listing
Initial Investment
£264,997First YearProfit From Rental Income
£-55,813
↘ -21%After 5 Years
Change In Property Value
£81,550
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,700 | £24,055 | £24,657 | £25,273 | £26,032 | £123,717 |
| Total Expenses | £35,713 | £35,795 | £35,898 | £36,003 | £36,122 | £179,530 |
| Profit Before Tax | £-12,013 | £-11,739 | £-11,241 | £-10,730 | £-10,090 | £-55,813 |
| Profit After Tax | £-12,013 | £-11,739 | £-11,241 | £-10,730 | £-10,090 | £-55,813 |
| Change In Property Value | £8 | £8 | £15,800 | £28,203 | £37,531 | £81,550 |
| Net Return | £-12,005 | £-11,731 | £4,559 | £17,473 | £27,440 | £25,737 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 10% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change