Flat W4 0 beds 1 bath

Wilkinson Way, London W4

London, England · W4

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£-9,886

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£31,352

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,052	£8,173	£8,295	£8,503	£8,715	£41,738
Total Expenses	£10,205	£10,268	£10,321	£10,383	£10,447	£51,624
Profit Before Tax	£-2,153	£-2,095	£-2,025	£-1,881	£-1,732	£-9,886
Profit After Tax	£-2,153	£-2,095	£-2,025	£-1,881	£-1,732	£-9,886
Change In Property Value	£2	£4,600	£8,211	£10,927	£7,612	£31,352
Net Return	£-2,151	£2,505	£6,186	£9,046	£5,880	£21,466
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	4%	9%	13%	8%	31%

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