Flat W3 1 bed 1 bath

Holst Road, London W3

London, England · W3

Initial Investment

First Year

£25,750First Year

Profit From Rental Income

After 5 Years

£-5,499

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£8,516

↗ 10%After 5 Years

Return On Investment

12%

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	£4,536	£4,604	£4,719	£4,837	£4,982	£23,679
Total Expenses	£5,727	£5,780	£5,834	£5,890	£5,947	£29,177
Profit Before Tax	£-1,191	£-1,176	£-1,115	£-1,053	£-965	£-5,499
Profit After Tax	£-1,191	£-1,176	£-1,115	£-1,053	£-965	£-5,499
Change In Property Value	£1	£1	£1,650	£2,945	£3,919	£8,516
Net Return	£-1,190	£-1,175	£535	£1,893	£2,955	£3,018
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-21%
Total Net Return (%)	-5%	-5%	2%	7%	11%	12%

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