Flat
W9
1 bed
1 bath
Nightingale Lodge W9
London, England · W9
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-34,823
↘ -25%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,756 | £12,947 | £13,271 | £13,603 | £14,011 | £66,588 |
| Total Expenses | £20,137 | £20,203 | £20,278 | £20,355 | £20,438 | £101,411 |
| Profit Before Tax | £-7,381 | £-7,255 | £-7,007 | £-6,752 | £-6,428 | £-34,823 |
| Profit After Tax | £-7,381 | £-7,255 | £-7,007 | £-6,752 | £-6,428 | £-34,823 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-7,377 | £-7,251 | £1,493 | £8,421 | £13,763 | £9,049 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change