Flat W14 0 beds 0 baths

Fairfax Place, London W14

London, England · W14

Initial Investment

First Year

£195,000First Year

Profit From Rental Income

After 5 Years

£-17,305

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£80,425

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,876	£19,159	£19,447	£19,933	£20,431	£97,845
Total Expenses	£22,871	£22,949	£23,019	£23,109	£23,202	£115,150
Profit Before Tax	£-3,995	£-3,790	£-3,572	£-3,177	£-2,771	£-17,305
Profit After Tax	£-3,995	£-3,790	£-3,572	£-3,177	£-2,771	£-17,305
Change In Property Value	£6	£11,800	£21,063	£28,029	£19,527	£80,425
Net Return	£-3,989	£8,010	£17,491	£24,852	£16,756	£63,121
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	4%	9%	13%	9%	32%

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