Flat
W9
0 beds
1 bath
Sutherland Avenue, London W9
London, England · W9
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-27,673
↘ -30%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £14,803 | £14,862 | £14,928 | £14,995 | £15,067 | £74,654 |
| Profit Before Tax | £-5,803 | £-5,727 | £-5,564 | £-5,398 | £-5,181 | £-27,673 |
| Profit After Tax | £-5,803 | £-5,727 | £-5,564 | £-5,398 | £-5,181 | £-27,673 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-5,800 | £-5,724 | £436 | £5,313 | £9,071 | £3,296 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -6% | -6% | 0% | 6% | 10% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change