Flat W6 2 beds 2 baths

Glenthorne Road, London W6

London, England · W6

Initial Investment

First Year

£284,250First Year

Profit From Rental Income

After 5 Years

£-12,366

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£115,185

↗ 14%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,728	£29,159	£29,596	£30,336	£31,095	£148,914
Total Expenses	£32,061	£32,154	£32,239	£32,354	£32,473	£161,280
Profit Before Tax	£-3,333	£-2,995	£-2,642	£-2,018	£-1,378	£-12,366
Profit After Tax	£-3,333	£-2,995	£-2,642	£-2,018	£-1,378	£-12,366
Change In Property Value	£8	£16,900	£30,167	£40,143	£27,967	£115,185
Net Return	£-3,324	£13,905	£27,525	£38,125	£26,588	£102,819
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	5%	10%	13%	9%	36%

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