Flat
W9
3 beds
1 bath
Harrow Road W9
London, England · W9
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-44,902
↘ -23%After 5 Years
Change In Property Value
£61,937
↗ 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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £27,605 | £27,678 | £27,767 | £27,857 | £27,958 | £138,865 |
| Profit Before Tax | £-9,605 | £-9,408 | £-9,040 | £-8,662 | £-8,187 | £-44,902 |
| Profit After Tax | £-9,605 | £-9,408 | £-9,040 | £-8,662 | £-8,187 | £-44,902 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-9,599 | £-9,402 | £2,960 | £12,758 | £20,318 | £17,035 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 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