Flat
W3
1 bed
1 bath
London, London W3
London, England · W3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-6,511
↘ -12%After 5 Years
Change In Property Value
£18,065
↗ 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 | £6,828 | £6,930 | £7,104 | £7,281 | £7,500 | £35,643 |
| Total Expenses | £8,368 | £8,395 | £8,429 | £8,463 | £8,500 | £42,154 |
| Profit Before Tax | £-1,540 | £-1,465 | £-1,325 | £-1,181 | £-1,000 | £-6,511 |
| Profit After Tax | £-1,540 | £-1,465 | £-1,325 | £-1,181 | £-1,000 | £-6,511 |
| Change In Property Value | £2 | £2 | £3,500 | £6,248 | £8,314 | £18,065 |
| Net Return | £-1,538 | £-1,463 | £2,175 | £5,066 | £7,313 | £11,554 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change