Flat W13 2 beds 2 baths

W Broadway, London W13

London, England · W13

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£-1,049

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,852	£22,180	£22,512	£23,075	£23,652	£113,272
Total Expenses	£22,686	£22,769	£22,843	£22,941	£23,041	£114,280
Profit Before Tax	£-834	£-589	£-330	£134	£611	£-1,008
Profit After Tax	£-834	£-589	£-330	£134	£569	£-1,049
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£-828	£10,911	£20,197	£27,451	£19,600	£77,331
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	0%	6%	11%	14%	10%	41%

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