Flat W14 0 beds 1 bath

6 Charleville Road, London W14

London, England · W14

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£-13,404

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£34,760

↗ 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	£8,160	£8,282	£8,407	£8,617	£8,832	£42,298
Total Expenses	£11,021	£11,083	£11,136	£11,199	£11,263	£55,702
Profit Before Tax	£-2,861	£-2,800	£-2,730	£-2,582	£-2,431	£-13,404
Profit After Tax	£-2,861	£-2,800	£-2,730	£-2,582	£-2,431	£-13,404
Change In Property Value	£3	£5,100	£9,104	£12,114	£8,440	£34,760
Net Return	£-2,858	£2,300	£6,374	£9,532	£6,009	£21,356
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-17%
Total Net Return (%)	-4%	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