Flat
W5
1 bed
1 bath
Carillon Court, Oxford Road W5
London, England · W5
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£-23,132
↘ -18%After 5 Years
Change In Property Value
£41,808
↗ 10%After 5 Years
Return On Investment
14%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £19,508 | £19,576 | £19,655 | £19,737 | £19,826 | £98,302 |
| Profit Before Tax | £-5,108 | £-4,960 | £-4,674 | £-4,381 | £-4,009 | £-23,132 |
| Profit After Tax | £-5,108 | £-4,960 | £-4,674 | £-4,381 | £-4,009 | £-23,132 |
| Change In Property Value | £4 | £4 | £8,100 | £14,459 | £19,241 | £41,808 |
| Net Return | £-5,104 | £-4,956 | £3,426 | £10,078 | £15,232 | £18,675 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change