Flat W6 2 beds 2 baths

Glenthorne Road, London. W6

London, England · W6

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£-12,027

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£94,738

↗ 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	£23,628	£23,982	£24,342	£24,951	£25,574	£122,478
Total Expenses	£26,724	£26,810	£26,887	£26,990	£27,095	£134,505
Profit Before Tax	£-3,096	£-2,827	£-2,545	£-2,039	£-1,520	£-12,027
Profit After Tax	£-3,096	£-2,827	£-2,545	£-2,039	£-1,520	£-12,027
Change In Property Value	£7	£13,900	£24,812	£33,017	£23,002	£94,738
Net Return	£-3,089	£11,073	£22,267	£30,979	£21,482	£82,711
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