Flat
W5
1 bed
1 bath
Carillon Court, Oxford Road W5
London, England · W5
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£-47,830
↘ -37%After 5 Years
Change In Property Value
£41,808
↗ 10%After 5 Years
Return On Investment
-5%
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 | £26,148 | £26,540 | £27,204 | £27,884 | £28,720 | £136,496 |
| Total Expenses | £35,983 | £36,420 | £36,858 | £37,306 | £37,758 | £184,326 |
| Profit Before Tax | £-9,835 | £-9,880 | £-9,655 | £-9,422 | £-9,038 | £-47,830 |
| Profit After Tax | £-9,835 | £-9,880 | £-9,655 | £-9,422 | £-9,038 | £-47,830 |
| Change In Property Value | £4 | £4 | £8,100 | £14,459 | £19,241 | £41,808 |
| Net Return | £-9,831 | £-9,876 | £-1,554 | £5,037 | £10,202 | £-6,022 |
| Return From Rental Income (%) | -8% | -8% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change