Flat W14 2 beds 2 baths

Russell Road, London W14

London, England · W14

Initial Investment

First Year

£340,250First Year

Profit From Rental Income

After 5 Years

£-21,998

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£135,632

↗ 14%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,836	£32,314	£32,798	£33,618	£34,459	£165,025
Total Expenses	£37,198	£37,295	£37,385	£37,509	£37,635	£187,022
Profit Before Tax	£-5,362	£-4,982	£-4,587	£-3,891	£-3,177	£-21,998
Profit After Tax	£-5,362	£-4,982	£-4,587	£-3,891	£-3,177	£-21,998
Change In Property Value	£10	£19,900	£35,522	£47,269	£32,931	£135,632
Net Return	£-5,352	£14,918	£30,935	£43,379	£29,754	£113,635
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	4%	9%	13%	9%	33%

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