Flat
W5
2 beds
2 baths
The Curve, 27-31 St. Marys Road, London W5
London, England · W5
View property listing
Initial Investment
£191,150First YearProfit From Rental Income
£34,410
↗ 18%After 5 Years
Change In Property Value
£59,769
↗ 10%After 5 Years
Return On Investment
49%
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 | £37,380 | £37,941 | £38,889 | £39,861 | £41,057 | £195,129 |
| Total Expenses | £30,210 | £30,346 | £30,516 | £30,690 | £30,885 | £152,648 |
| Profit Before Tax | £7,170 | £7,594 | £8,373 | £9,171 | £10,173 | £42,481 |
| Profit After Tax | £5,808 | £6,151 | £6,782 | £7,429 | £8,240 | £34,410 |
| Change In Property Value | £6 | £6 | £11,580 | £20,671 | £27,507 | £59,769 |
| Net Return | £5,814 | £6,157 | £18,362 | £28,099 | £35,747 | £94,179 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change