Flat
W5
2 beds
1 bath
Pinewood Grove, London W5
London, England · W5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-19,880
↘ -13%After 5 Years
Change In Property Value
£49,034
↗ 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 | £18,048 | £18,319 | £18,777 | £19,246 | £19,823 | £94,213 |
| Total Expenses | £22,650 | £22,723 | £22,812 | £22,903 | £23,003 | £114,093 |
| Profit Before Tax | £-4,602 | £-4,405 | £-4,036 | £-3,657 | £-3,180 | £-19,880 |
| Profit After Tax | £-4,602 | £-4,405 | £-4,036 | £-3,657 | £-3,180 | £-19,880 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-4,598 | £-4,400 | £5,465 | £13,301 | £19,386 | £29,154 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| 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