Flat W3 1 bed 1 bath

Larden Road, London W3

London, England · W3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-9,165

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

25%

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	£14,628	£14,847	£15,219	£15,599	£16,067	£76,360
Total Expenses	£17,011	£17,048	£17,100	£17,153	£17,214	£85,525
Profit Before Tax	£-2,383	£-2,201	£-1,881	£-1,553	£-1,147	£-9,165
Profit After Tax	£-2,383	£-2,201	£-1,881	£-1,553	£-1,147	£-9,165
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£-2,379	£-2,197	£5,619	£11,834	£16,669	£29,546
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change