Flat
W9
2 beds
2 baths
Clifton Gardens, Little Venice W9
London, England · W9
View property listing
Initial Investment
£285,650First YearProfit From Rental Income
£-59,174
↘ -21%After 5 Years
Change In Property Value
£87,641
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,476 | £25,858 | £26,505 | £27,167 | £27,982 | £132,988 |
| Total Expenses | £38,232 | £38,316 | £38,423 | £38,534 | £38,658 | £192,162 |
| Profit Before Tax | £-12,756 | £-12,458 | £-11,919 | £-11,366 | £-10,676 | £-59,174 |
| Profit After Tax | £-12,756 | £-12,458 | £-11,919 | £-11,366 | £-10,676 | £-59,174 |
| Change In Property Value | £8 | £8 | £16,980 | £30,310 | £40,334 | £87,641 |
| Net Return | £-12,747 | £-12,449 | £5,061 | £18,943 | £29,658 | £28,467 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 10% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change