Flat
W13
1 bed
1 bath
Williams Road, London W13
London, England · W13
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-17,857
↘ -15%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
17%
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 | £14,256 | £14,470 | £14,832 | £15,202 | £15,658 | £74,418 |
| Total Expenses | £18,304 | £18,371 | £18,450 | £18,531 | £18,619 | £92,276 |
| Profit Before Tax | £-4,048 | £-3,901 | £-3,619 | £-3,329 | £-2,961 | £-17,857 |
| Profit After Tax | £-4,048 | £-3,901 | £-3,619 | £-3,329 | £-2,961 | £-17,857 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-4,044 | £-3,898 | £3,881 | £10,059 | £14,854 | £20,853 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change