Flat
W5
1 bed
1 bath
Hillcrest Road W5
London, England · W5
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£-18,004
↘ -15%After 5 Years
Change In Property Value
£39,227
↗ 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 | £14,436 | £14,653 | £15,019 | £15,394 | £15,856 | £75,358 |
| Total Expenses | £18,520 | £18,588 | £18,667 | £18,749 | £18,838 | £93,362 |
| Profit Before Tax | £-4,084 | £-3,935 | £-3,648 | £-3,354 | £-2,981 | £-18,004 |
| Profit After Tax | £-4,084 | £-3,935 | £-3,648 | £-3,354 | £-2,981 | £-18,004 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £-4,080 | £-3,931 | £3,952 | £10,212 | £15,071 | £21,223 |
| 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