Flat
W4
2 beds
1 bath
Park Road North, London W4
London, England · W4
View property listing
Initial Investment
£211,450First YearProfit From Rental Income
£-32,059
↘ -15%After 5 Years
Change In Property Value
£65,757
↗ 10%After 5 Years
Return On Investment
16%
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 | £22,296 | £22,630 | £23,196 | £23,776 | £24,489 | £116,388 |
| Total Expenses | £29,503 | £29,582 | £29,682 | £29,783 | £29,897 | £148,447 |
| Profit Before Tax | £-7,207 | £-6,952 | £-6,485 | £-6,007 | £-5,408 | £-32,059 |
| Profit After Tax | £-7,207 | £-6,952 | £-6,485 | £-6,007 | £-5,408 | £-32,059 |
| Change In Property Value | £6 | £6 | £12,740 | £22,741 | £30,262 | £65,757 |
| Net Return | £-7,200 | £-6,945 | £6,255 | £16,734 | £24,854 | £33,698 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change