Flat
W9
2 beds
2 baths
Admiral Walk, London W9
London, England · W9
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-78,545
↘ -40%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
-8%
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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £34,048 | £34,269 | £34,496 | £34,728 | £34,966 | £172,508 |
| Profit Before Tax | £-16,048 | £-15,999 | £-15,769 | £-15,533 | £-15,195 | £-78,545 |
| Profit After Tax | £-16,048 | £-15,999 | £-15,769 | £-15,533 | £-15,195 | £-78,545 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-16,042 | £-15,993 | £-3,769 | £5,887 | £13,309 | £-16,608 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -8% | -8% | -2% | 3% | 7% | -8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change