Flat
W5
3 beds
3 baths
Filmworks Walk, London W5
London, England · W5
View property listing
Initial Investment
£512,250First YearProfit From Rental Income
£-38,696
↘ -8%After 5 Years
Change In Property Value
£147,101
↗ 10%After 5 Years
Return On Investment
21%
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 | £54,156 | £54,968 | £56,343 | £57,751 | £59,484 | £282,702 |
| Total Expenses | £63,952 | £64,080 | £64,260 | £64,445 | £64,661 | £321,398 |
| Profit Before Tax | £-9,796 | £-9,111 | £-7,918 | £-6,694 | £-5,177 | £-38,696 |
| Profit After Tax | £-9,796 | £-9,111 | £-7,918 | £-6,694 | £-5,177 | £-38,696 |
| Change In Property Value | £14 | £14 | £28,501 | £50,874 | £67,698 | £147,101 |
| Net Return | £-9,782 | £-9,097 | £20,583 | £44,180 | £62,521 | £108,405 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 12% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change