Flat
W5
2 beds
1 bath
Gordon Road, London, United Kingdom W5
London, England · W5
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-23,362
↘ -11%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
20%
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 | £24,696 | £25,066 | £25,693 | £26,335 | £27,125 | £128,916 |
| Total Expenses | £30,258 | £30,341 | £30,447 | £30,555 | £30,677 | £152,279 |
| Profit Before Tax | £-5,562 | £-5,275 | £-4,754 | £-4,220 | £-3,551 | £-23,362 |
| Profit After Tax | £-5,562 | £-5,275 | £-4,754 | £-4,220 | £-3,551 | £-23,362 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-5,556 | £-5,268 | £8,246 | £18,986 | £27,329 | £43,736 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change