Flat W3 2 beds 1 bath

Warple Way, London W3

London, England · W3

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£-2,014

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£54,519

↗ 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	£16,428	£16,502	£16,567	£16,649	£16,732	£82,878
Profit Before Tax	£-828	£-668	£-495	£-175	£153	£-2,014
Profit After Tax	£-828	£-668	£-495	£-175	£153	£-2,014
Change In Property Value	£4	£7,999	£14,278	£19,000	£13,237	£54,519
Net Return	£-824	£7,331	£13,783	£18,825	£13,390	£52,505
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