Flat W10 1 bed 1 bath

Cambridge Gardens, London W10

London, England · W10

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£-20,900

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£68,150

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,000	£15,225	£15,453	£15,840	£16,236	£77,754
Total Expenses	£19,586	£19,658	£19,722	£19,803	£19,885	£98,654
Profit Before Tax	£-4,586	£-4,433	£-4,269	£-3,963	£-3,649	£-20,900
Profit After Tax	£-4,586	£-4,433	£-4,269	£-3,963	£-3,649	£-20,900
Change In Property Value	£5	£9,999	£17,848	£23,751	£16,547	£68,150
Net Return	£-4,581	£5,566	£13,580	£19,788	£12,897	£47,250
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	3%	8%	12%	8%	29%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change