Flat
W3
2 beds
1 bath
Western Avenue, London, 7 W3
London, England · W3
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£-16,323
↘ -13%After 5 Years
Change In Property Value
£40,259
↗ 10%After 5 Years
Return On Investment
19%
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 | £15,216 | £15,444 | £15,830 | £16,226 | £16,713 | £79,430 |
| Total Expenses | £18,995 | £19,064 | £19,145 | £19,229 | £19,320 | £95,752 |
| Profit Before Tax | £-3,779 | £-3,619 | £-3,315 | £-3,003 | £-2,607 | £-16,323 |
| Profit After Tax | £-3,779 | £-3,619 | £-3,315 | £-3,003 | £-2,607 | £-16,323 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £-3,775 | £-3,616 | £4,485 | £10,921 | £15,921 | £23,936 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change