Flat W3 2 beds 1 bath

Bromyard House, Bromyard Avenue, London W3

London, England · W3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-3,047

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£47,710

↗ 14%After 5 Years

Return On Investment

40%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,069	£14,420	£14,781	£70,787
Total Expenses	£14,627	£14,697	£14,759	£14,836	£14,915	£73,834
Profit Before Tax	£-971	£-836	£-690	£-416	£-134	£-3,047
Profit After Tax	£-971	£-836	£-690	£-416	£-134	£-3,047
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£-967	£6,164	£11,805	£16,212	£11,450	£44,663
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	6%	11%	15%	10%	40%

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