Flat
W13
1 bed
1 bath
Broadway, London W13
London, England · W13
View property listing
Initial Investment
£98,732First YearProfit From Rental Income
£-10,082
↘ -10%After 5 Years
Change In Property Value
£32,512
↗ 10%After 5 Years
Return On Investment
23%
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 | £11,964 | £12,143 | £12,447 | £12,758 | £13,141 | £62,454 |
| Total Expenses | £14,422 | £14,457 | £14,503 | £14,550 | £14,604 | £72,535 |
| Profit Before Tax | £-2,458 | £-2,313 | £-2,056 | £-1,792 | £-1,463 | £-10,082 |
| Profit After Tax | £-2,458 | £-2,313 | £-2,056 | £-1,792 | £-1,463 | £-10,082 |
| Change In Property Value | £3 | £3 | £6,299 | £11,244 | £14,962 | £32,512 |
| Net Return | £-2,455 | £-2,310 | £4,243 | £9,452 | £13,500 | £22,430 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change