Flat
W9
1 bed
1 bath
Great Western Road, London W9
London, England · W9
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-27,357
↘ -30%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,856 | £8,989 | £9,214 | £9,444 | £9,727 | £46,230 |
| Total Expenses | £14,590 | £14,649 | £14,714 | £14,781 | £14,852 | £73,587 |
| Profit Before Tax | £-5,734 | £-5,660 | £-5,501 | £-5,337 | £-5,125 | £-27,357 |
| Profit After Tax | £-5,734 | £-5,660 | £-5,501 | £-5,337 | £-5,125 | £-27,357 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £-5,731 | £-5,657 | £399 | £5,194 | £8,890 | £3,095 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -6% | -6% | 0% | 6% | 10% | 3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change