Flat
W14
1 bed
1 bath
Star Road, London W14
London, England · W14
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£-28,629
↘ -25%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
7%
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 | £11,520 | £11,693 | £11,985 | £12,285 | £12,653 | £60,136 |
| Total Expenses | £17,606 | £17,673 | £17,749 | £17,827 | £17,910 | £88,765 |
| Profit Before Tax | £-6,086 | £-5,980 | £-5,764 | £-5,542 | £-5,257 | £-28,629 |
| Profit After Tax | £-6,086 | £-5,980 | £-5,764 | £-5,542 | £-5,257 | £-28,629 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £-6,082 | £-5,977 | £1,436 | £7,310 | £11,846 | £8,533 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change