Flat W14 3 beds 2 baths

Wellesley Mansions, Edith Villas W14

London, England · W14

Initial Investment

First Year

£233,482First Year

Profit From Rental Income

After 5 Years

£-18,534

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£95,413

↗ 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	£22,404	£22,740	£23,081	£23,658	£24,250	£116,133
Total Expenses	£26,761	£26,845	£26,920	£27,020	£27,121	£134,667
Profit Before Tax	£-4,357	£-4,105	£-3,839	£-3,361	£-2,872	£-18,534
Profit After Tax	£-4,357	£-4,105	£-3,839	£-3,361	£-2,872	£-18,534
Change In Property Value	£7	£13,999	£24,988	£33,253	£23,166	£95,413
Net Return	£-4,350	£9,894	£21,150	£29,891	£20,294	£76,879
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
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