Flat
W9
1 bed
2 baths
Florey Lodge, Admiral Walk, London W9
London, England · W9
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-39,159
↘ -24%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £23,338 | £23,406 | £23,487 | £23,570 | £23,661 | £117,461 |
| Profit Before Tax | £-8,338 | £-8,181 | £-7,881 | £-7,574 | £-7,185 | £-39,159 |
| Profit After Tax | £-8,338 | £-8,181 | £-7,881 | £-7,574 | £-7,185 | £-39,159 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-8,333 | £-8,176 | £2,119 | £10,276 | £16,569 | £12,455 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change