Flat W3 2 beds 2 baths

Bromyard Avenue, London W3

London, England · W3

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-540

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,528	£18,806	£19,088	£19,565	£20,054	£96,041
Total Expenses	£19,136	£19,214	£19,283	£19,372	£19,464	£96,469
Profit Before Tax	£-608	£-408	£-195	£193	£590	£-428
Profit After Tax	£-608	£-408	£-195	£193	£478	£-540
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£-603	£9,092	£16,763	£22,759	£16,199	£64,209
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	15%	10%	41%

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