Flat W4 1 bed 1 bath

Brooks Road W4

London, England · W4

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-9,503

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£53,844

↗ 14%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,824	£14,031	£14,242	£14,598	£14,963	£71,658
Total Expenses	£16,092	£16,162	£16,224	£16,302	£16,381	£81,161
Profit Before Tax	£-2,268	£-2,131	£-1,982	£-1,704	£-1,418	£-9,503
Profit After Tax	£-2,268	£-2,131	£-1,982	£-1,704	£-1,418	£-9,503
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£-2,264	£5,769	£12,119	£17,061	£11,655	£44,341
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	-2%	5%	10%	13%	9%	35%

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