Flat W10 1 bed 1 bath

Oxford Gardens, Ladbroke Grove W10

London, England · W10

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£-22,868

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£81,107

↗ 14%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,856	£18,124	£18,396	£18,856	£19,327	£92,558
Total Expenses	£22,930	£23,007	£23,075	£23,163	£23,252	£115,426
Profit Before Tax	£-5,074	£-4,883	£-4,679	£-4,307	£-3,925	£-22,868
Profit After Tax	£-5,074	£-4,883	£-4,679	£-4,307	£-3,925	£-22,868
Change In Property Value	£6	£11,900	£21,242	£28,267	£19,692	£81,107
Net Return	£-5,068	£7,017	£16,563	£23,960	£15,767	£58,239
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	4%	8%	12%	8%	30%

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