Flat
W9
2 beds
1 bath
Lanark Road, London W9
London, England · W9
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£36,250
↗ 19%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
50%
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 | £37,128 | £37,685 | £38,627 | £39,593 | £40,781 | £193,813 |
| Total Expenses | £29,516 | £29,640 | £29,799 | £29,961 | £30,144 | £149,060 |
| Profit Before Tax | £7,612 | £8,045 | £8,828 | £9,632 | £10,637 | £44,754 |
| Profit After Tax | £6,166 | £6,516 | £7,151 | £7,802 | £8,616 | £36,250 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £6,172 | £6,522 | £18,651 | £28,330 | £35,933 | £95,607 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change