Flat W5 1 bed 1 bath

Garrick Close W5

London, England · W5

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£-4,544

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£49,073

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,680	£13,885	£14,093	£14,446	£14,807	£70,911
Total Expenses	£14,951	£15,022	£15,083	£15,160	£15,239	£75,455
Profit Before Tax	£-1,271	£-1,136	£-990	£-715	£-432	£-4,544
Profit After Tax	£-1,271	£-1,136	£-990	£-715	£-432	£-4,544
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£-1,267	£6,064	£11,862	£16,388	£11,483	£44,529
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	5%	10%	14%	10%	39%

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