Flat W10 1 bed 1 bath

Morgan Road, London W10

London, England · W10

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£-18,398

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£51,799

↗ 14%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,745	£12,038	£12,339	£59,093
Total Expenses	£15,367	£15,434	£15,492	£15,563	£15,636	£77,491
Profit Before Tax	£-3,967	£-3,863	£-3,747	£-3,525	£-3,297	£-18,398
Profit After Tax	£-3,967	£-3,863	£-3,747	£-3,525	£-3,297	£-18,398
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£-3,963	£3,737	£9,819	£14,528	£9,280	£33,401
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	3%	8%	12%	8%	27%

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