Flat W12 1 bed 1 bath

London 7Nt W12

London, England · W12

Initial Investment

First Year

£41,950First Year

Profit From Rental Income

After 5 Years

£-7,552

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£18,607

↗ 14%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,328	£5,408	£5,489	£5,626	£5,767	£27,618
Total Expenses	£6,925	£6,983	£7,032	£7,087	£7,144	£35,171
Profit Before Tax	£-1,597	£-1,575	£-1,543	£-1,461	£-1,377	£-7,552
Profit After Tax	£-1,597	£-1,575	£-1,543	£-1,461	£-1,377	£-7,552
Change In Property Value	£1	£2,730	£4,873	£6,485	£4,518	£18,607
Net Return	£-1,595	£1,155	£3,330	£5,024	£3,141	£11,054
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	3%	8%	12%	7%	26%

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