Flat W6 1 bed 1 bath

Down Place, London W6

London, England · W6

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£-11,085

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£39,531

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,864	£10,012	£10,162	£10,416	£10,677	£51,131
Total Expenses	£12,317	£12,382	£12,438	£12,505	£12,574	£62,216
Profit Before Tax	£-2,453	£-2,370	£-2,276	£-2,089	£-1,897	£-11,085
Profit After Tax	£-2,453	£-2,370	£-2,276	£-2,089	£-1,897	£-11,085
Change In Property Value	£3	£5,800	£10,353	£13,777	£9,598	£39,531
Net Return	£-2,450	£3,430	£8,077	£11,688	£7,701	£28,446
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-12%
Total Net Return (%)	-3%	4%	9%	13%	9%	32%

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