Flat
W8
2 beds
1 bath
Vicarage Gate, London W8
London, England · W8
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£-63,571
↘ -24%After 5 Years
Change In Property Value
£82,067
↗ 10%After 5 Years
Return On Investment
7%
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 | £22,260 | £22,594 | £23,159 | £23,738 | £24,450 | £116,200 |
| Total Expenses | £35,768 | £35,847 | £35,946 | £36,048 | £36,162 | £179,771 |
| Profit Before Tax | £-13,508 | £-13,253 | £-12,788 | £-12,311 | £-11,712 | £-63,571 |
| Profit After Tax | £-13,508 | £-13,253 | £-12,788 | £-12,311 | £-11,712 | £-63,571 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £-13,500 | £-13,245 | £3,113 | £16,072 | £26,056 | £18,496 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change