Flat
W3
2 beds
2 baths
Wyatt Court W3
London, England · W3
View property listing
Initial Investment
£47,800First YearProfit From Rental Income
£-6,467
↘ -14%After 5 Years
Change In Property Value
£16,104
↗ 10%After 5 Years
Return On Investment
20%
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 | £6,084 | £6,175 | £6,330 | £6,488 | £6,683 | £31,759 |
| Total Expenses | £7,584 | £7,611 | £7,643 | £7,676 | £7,713 | £38,227 |
| Profit Before Tax | £-1,500 | £-1,436 | £-1,314 | £-1,188 | £-1,030 | £-6,467 |
| Profit After Tax | £-1,500 | £-1,436 | £-1,314 | £-1,188 | £-1,030 | £-6,467 |
| Change In Property Value | £2 | £2 | £3,120 | £5,569 | £7,411 | £16,104 |
| Net Return | £-1,498 | £-1,434 | £1,806 | £4,381 | £6,381 | £9,636 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change