Flat W5 1 bed 1 bath

Filmworks Walk, London W5

London, England · W5

Initial Investment

First Year

£180,300First Year

Profit From Rental Income

After 5 Years

£-1,479

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£74,700

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,820	£21,132	£21,449	£21,986	£22,535	£107,922
Total Expenses	£21,714	£21,795	£21,868	£21,963	£22,061	£109,401
Profit Before Tax	£-894	£-663	£-419	£22	£474	£-1,479
Profit After Tax	£-894	£-663	£-419	£22	£474	£-1,479
Change In Property Value	£5	£10,960	£19,564	£26,034	£18,137	£74,700
Net Return	£-888	£10,297	£19,145	£26,056	£18,611	£73,221
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	0%	6%	11%	14%	10%	41%

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