Flat W4 1 bed 1 bath

Castle Row, Horticultural Place, London W4

London, England · W4

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-9,329

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 14%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,620	£16,869	£17,122	£17,550	£17,989	£86,151
Total Expenses	£18,945	£19,020	£19,086	£19,171	£19,258	£95,480
Profit Before Tax	£-2,325	£-2,151	£-1,964	£-1,621	£-1,268	£-9,329
Profit After Tax	£-2,325	£-2,151	£-1,964	£-1,621	£-1,268	£-9,329
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£-2,320	£7,349	£14,994	£20,945	£14,452	£55,420
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	14%	9%	36%

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