Flat W5 2 beds 1 bath

Gunnersbury Avenue, London W5

London, England · W5

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£-2,576

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£65,431

↗ 14%After 5 Years

Return On Investment

40%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,240	£18,514	£18,791	£19,261	£19,743	£94,549
Total Expenses	£19,268	£19,345	£19,414	£19,503	£19,594	£97,124
Profit Before Tax	£-1,028	£-832	£-623	£-242	£149	£-2,576
Profit After Tax	£-1,028	£-832	£-623	£-242	£149	£-2,576
Change In Property Value	£5	£9,600	£17,136	£22,803	£15,886	£65,431
Net Return	£-1,023	£8,768	£16,513	£22,561	£16,035	£62,855
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	14%	10%	40%

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