Flat
W3
2 beds
2 baths
Lynton Road, London W3
London, England · W3
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£-20,867
↘ -9%After 5 Years
Change In Property Value
£71,228
↗ 10%After 5 Years
Return On Investment
22%
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 | £26,916 | £27,320 | £28,003 | £28,703 | £29,564 | £140,505 |
| Total Expenses | £32,067 | £32,154 | £32,265 | £32,379 | £32,508 | £161,373 |
| Profit Before Tax | £-5,151 | £-4,834 | £-4,262 | £-3,676 | £-2,944 | £-20,867 |
| Profit After Tax | £-5,151 | £-4,834 | £-4,262 | £-3,676 | £-2,944 | £-20,867 |
| Change In Property Value | £7 | £7 | £13,800 | £24,633 | £32,780 | £71,228 |
| Net Return | £-5,144 | £-4,827 | £9,538 | £20,957 | £29,836 | £50,360 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change