Flat
W7
2 beds
1 bath
Boston Road W7
London, England · W7
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-12,893
↘ -9%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
23%
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 | £17,424 | £17,685 | £18,127 | £18,581 | £19,138 | £90,956 |
| Total Expenses | £20,604 | £20,676 | £20,764 | £20,853 | £20,951 | £103,848 |
| Profit Before Tax | £-3,180 | £-2,991 | £-2,636 | £-2,272 | £-1,813 | £-12,893 |
| Profit After Tax | £-3,180 | £-2,991 | £-2,636 | £-2,272 | £-1,813 | £-12,893 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-3,176 | £-2,987 | £5,864 | £12,901 | £18,378 | £30,980 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change