Flat
W5
2 beds
2 baths
Park Hill, London W5
London, England · W5
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£-21,070
↘ -12%After 5 Years
Change In Property Value
£55,227
↗ 10%After 5 Years
Return On Investment
19%
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 | £20,328 | £20,633 | £21,149 | £21,677 | £22,328 | £106,115 |
| Total Expenses | £25,259 | £25,335 | £25,430 | £25,527 | £25,634 | £127,185 |
| Profit Before Tax | £-4,931 | £-4,702 | £-4,281 | £-3,849 | £-3,307 | £-21,070 |
| Profit After Tax | £-4,931 | £-4,702 | £-4,281 | £-3,849 | £-3,307 | £-21,070 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £-4,926 | £-4,697 | £6,419 | £15,251 | £22,110 | £34,157 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change