Flat
W3
2 beds
1 bath
Larden Road, London W3
London, England · W3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-11,724
↘ -8%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
24%
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 | £18,528 | £18,806 | £19,276 | £19,758 | £20,351 | £96,719 |
| Total Expenses | £21,568 | £21,616 | £21,682 | £21,749 | £21,827 | £108,443 |
| Profit Before Tax | £-3,040 | £-2,810 | £-2,406 | £-1,991 | £-1,476 | £-11,724 |
| Profit After Tax | £-3,040 | £-2,810 | £-2,406 | £-1,991 | £-1,476 | £-11,724 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-3,036 | £-2,806 | £7,094 | £14,967 | £21,090 | £37,309 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change