Flat W6 2 beds 2 baths

Glenthorne Road, London. W6

London, England · W6

Initial Investment

First Year

£249,250First Year

Profit From Rental Income

After 5 Years

£-12,122

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£101,554

↗ 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	£25,332	£25,712	£26,098	£26,750	£27,419	£131,311
Total Expenses	£28,504	£28,592	£28,671	£28,778	£28,888	£143,432
Profit Before Tax	£-3,172	£-2,880	£-2,573	£-2,028	£-1,469	£-12,122
Profit After Tax	£-3,172	£-2,880	£-2,573	£-2,028	£-1,469	£-12,122
Change In Property Value	£7	£14,900	£26,597	£35,393	£24,657	£101,554
Net Return	£-3,164	£12,021	£24,023	£33,365	£23,188	£89,432
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
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