Flat W5 1 bed 1 bath

Western Avenue, London W5

London, England · W5

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£-5,711

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£39,531

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,016	£11,181	£11,349	£11,633	£11,923	£57,102
Total Expenses	£12,432	£12,499	£12,557	£12,627	£12,699	£62,813
Profit Before Tax	£-1,416	£-1,318	£-1,208	£-994	£-775	£-5,711
Profit After Tax	£-1,416	£-1,318	£-1,208	£-994	£-775	£-5,711
Change In Property Value	£3	£5,800	£10,353	£13,777	£9,598	£39,531
Net Return	£-1,413	£4,482	£9,145	£12,783	£8,823	£33,820
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	5%	10%	14%	10%	38%

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