Flat W3 1 bed 1 bath

Streamdale Road, London W3

London, England · W3

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-940

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 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	£17,556	£17,819	£18,087	£18,539	£19,002	£91,003
Total Expenses	£18,234	£18,311	£18,378	£18,465	£18,554	£91,943
Profit Before Tax	£-678	£-491	£-292	£73	£448	£-940
Profit After Tax	£-678	£-491	£-292	£73	£448	£-940
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£-674	£8,509	£15,773	£21,451	£15,341	£60,401
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	0%	6%	11%	15%	11%	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