Flat
W11
1 bed
1 bath
Queensdale Crescent, London W11
London, England · W11
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-25,227
↘ -29%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
4%
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 | £8,676 | £8,806 | £9,026 | £9,252 | £9,530 | £45,290 |
| Total Expenses | £13,977 | £14,036 | £14,101 | £14,167 | £14,237 | £70,517 |
| Profit Before Tax | £-5,301 | £-5,229 | £-5,074 | £-4,915 | £-4,708 | £-25,227 |
| Profit After Tax | £-5,301 | £-5,229 | £-5,074 | £-4,915 | £-4,708 | £-25,227 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-5,298 | £-5,227 | £526 | £5,081 | £8,594 | £3,677 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change