Flat
W9
2 beds
1 bath
Shirland Road, London W9
London, England · W9
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-49,181
↘ -22%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,256 | £20,560 | £21,074 | £21,601 | £22,249 | £105,739 |
| Total Expenses | £30,806 | £30,883 | £30,977 | £31,074 | £31,181 | £154,920 |
| Profit Before Tax | £-10,550 | £-10,323 | £-9,903 | £-9,473 | £-8,932 | £-49,181 |
| Profit After Tax | £-10,550 | £-10,323 | £-9,903 | £-9,473 | £-8,932 | £-49,181 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £-10,543 | £-10,316 | £3,597 | £14,625 | £23,135 | £20,498 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 10% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change