Flat
W3
0 beds
1 bath
Creffield Road, London W3
London, England · W3
View property listing
Initial Investment
£75,400First YearProfit From Rental Income
£-14,200
↘ -19%After 5 Years
Change In Property Value
£25,601
↗ 10%After 5 Years
Return On Investment
15%
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 | £9,672 | £9,817 | £10,063 | £10,314 | £10,623 | £50,489 |
| Total Expenses | £12,807 | £12,867 | £12,935 | £13,004 | £13,077 | £64,689 |
| Profit Before Tax | £-3,135 | £-3,050 | £-2,872 | £-2,690 | £-2,454 | £-14,200 |
| Profit After Tax | £-3,135 | £-3,050 | £-2,872 | £-2,690 | £-2,454 | £-14,200 |
| Change In Property Value | £2 | £2 | £4,960 | £8,854 | £11,782 | £25,601 |
| Net Return | £-3,132 | £-3,048 | £2,088 | £6,164 | £9,328 | £11,401 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change