Flat W14 1 bed 1 bath

Palliser Road, London W14

London, England · W14

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£-16,185

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£67,475

↗ 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	£15,840	£16,078	£16,319	£16,727	£17,145	£82,108
Total Expenses	£19,511	£19,584	£19,650	£19,732	£19,817	£98,293
Profit Before Tax	£-3,671	£-3,507	£-3,331	£-3,005	£-2,672	£-16,185
Profit After Tax	£-3,671	£-3,507	£-3,331	£-3,005	£-2,672	£-16,185
Change In Property Value	£5	£9,900	£17,672	£23,516	£16,383	£67,475
Net Return	£-3,666	£6,393	£14,341	£20,511	£13,711	£51,290
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	4%	9%	13%	8%	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