Flat W10 2 beds 2 baths

Banister Road, Prime House W10

London, England · W10

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£-57,275

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

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	£18,756	£19,037	£19,513	£20,001	£20,601	£97,909
Total Expenses	£30,772	£30,895	£31,031	£31,169	£31,317	£155,184
Profit Before Tax	£-12,016	£-11,858	£-11,517	£-11,168	£-10,716	£-57,275
Profit After Tax	£-12,016	£-11,858	£-11,517	£-11,168	£-10,716	£-57,275
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£-12,010	£-11,851	£983	£11,145	£18,977	£7,243
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-28%
Total Net Return (%)	-6%	-6%	0%	5%	9%	3%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change