Flat
W9
2 beds
1 bath
Bravington Road, London W9
London, England · W9
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£-41,141
↘ -23%After 5 Years
Change In Property Value
£55,227
↗ 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 | £16,056 | £16,297 | £16,704 | £17,122 | £17,636 | £83,814 |
| Total Expenses | £24,832 | £24,902 | £24,986 | £25,071 | £25,165 | £124,955 |
| Profit Before Tax | £-8,776 | £-8,605 | £-8,281 | £-7,949 | £-7,530 | £-41,141 |
| Profit After Tax | £-8,776 | £-8,605 | £-8,281 | £-7,949 | £-7,530 | £-41,141 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £-8,770 | £-8,600 | £2,419 | £11,151 | £17,887 | £14,086 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -23% |
| 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