Flat
W14
1 bed
1 bath
Blythe Road, London W14
London, England · W14
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-22,396
↘ -17%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
15%
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 | £12,804 | £12,996 | £13,321 | £13,654 | £14,064 | £66,839 |
| Total Expenses | £17,763 | £17,797 | £17,842 | £17,889 | £17,943 | £89,235 |
| Profit Before Tax | £-4,959 | £-4,801 | £-4,521 | £-4,235 | £-3,880 | £-22,396 |
| Profit After Tax | £-4,959 | £-4,801 | £-4,521 | £-4,235 | £-3,880 | £-22,396 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-4,955 | £-4,797 | £3,479 | £10,045 | £15,123 | £18,895 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change