Flat W3 2 beds 1 bath

Twyford Avenue, London W3

London, England · W3

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£-1,270

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£59,297

↗ 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	£16,968	£17,223	£17,481	£17,918	£18,366	£87,955
Total Expenses	£17,693	£17,768	£17,835	£17,921	£18,008	£89,225
Profit Before Tax	£-725	£-546	£-354	£-3	£358	£-1,270
Profit After Tax	£-725	£-546	£-354	£-3	£358	£-1,270
Change In Property Value	£4	£8,700	£15,530	£20,666	£14,397	£59,297
Net Return	£-721	£8,154	£15,175	£20,663	£14,755	£58,026
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
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