Flat
W6
1 bed
1 bath
Westcroft Square W6
London, England · W6
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£-27,628
↘ -19%After 5 Years
Change In Property Value
£45,937
↗ 10%After 5 Years
Return On Investment
13%
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 | £15,132 | £15,359 | £15,743 | £16,137 | £16,621 | £78,991 |
| Total Expenses | £21,169 | £21,237 | £21,319 | £21,402 | £21,493 | £106,619 |
| Profit Before Tax | £-6,037 | £-5,878 | £-5,576 | £-5,265 | £-4,872 | £-27,628 |
| Profit After Tax | £-6,037 | £-5,878 | £-5,576 | £-5,265 | £-4,872 | £-27,628 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,937 |
| Net Return | £-6,032 | £-5,874 | £3,325 | £10,621 | £16,269 | £18,309 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change