Flat
W6
2 beds
2 baths
Crisp Road, London W6
London, England · W6
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£-49,101
↘ -14%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
16%
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 | £33,996 | £34,506 | £35,369 | £36,253 | £37,340 | £177,464 |
| Total Expenses | £45,075 | £45,172 | £45,301 | £45,433 | £45,585 | £226,565 |
| Profit Before Tax | £-11,079 | £-10,666 | £-9,932 | £-9,180 | £-8,244 | £-49,101 |
| Profit After Tax | £-11,079 | £-10,666 | £-9,932 | £-9,180 | £-8,244 | £-49,101 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £-11,069 | £-10,656 | £10,068 | £26,520 | £39,263 | £54,128 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 11% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change