Flat W3 1 bed 1 bath

Cowley Road, London W3

London, England · W3

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-2,022

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 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	£15,600	£15,834	£16,072	£16,473	£16,885	£80,864
Total Expenses	£16,430	£16,503	£16,568	£16,650	£16,734	£82,886
Profit Before Tax	£-830	£-669	£-497	£-177	£151	£-2,022
Profit After Tax	£-830	£-669	£-497	£-177	£151	£-2,022
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£-826	£7,331	£13,784	£18,826	£13,390	£52,504
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	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