Flat
W10
3 beds
2 baths
Fifth Avenue, London W10
London, England · W10
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£31,915
↗ 16%After 5 Years
Change In Property Value
£60,905
↗ 10%After 5 Years
Return On Investment
48%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,088 | £38,659 | £39,626 | £40,616 | £41,835 | £198,825 |
| Total Expenses | £31,526 | £31,682 | £31,872 | £32,065 | £32,279 | £159,424 |
| Profit Before Tax | £6,562 | £6,977 | £7,754 | £8,551 | £9,556 | £39,401 |
| Profit After Tax | £5,315 | £5,651 | £6,281 | £6,927 | £7,740 | £31,915 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £5,321 | £5,657 | £18,081 | £27,990 | £35,770 | £92,819 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change