Flat W7 2 beds 1 bath

Marlow Court, Lower Boston Road, Hanwell W7

London, England · W7

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£50

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£47,710

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,352	£14,567	£14,786	£15,155	£15,534	£74,395
Total Expenses	£14,696	£14,768	£14,831	£14,910	£14,990	£74,195
Profit Before Tax	£-344	£-201	£-45	£246	£544	£200
Profit After Tax	£-344	£-201	£-45	£199	£441	£50
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£-341	£6,799	£12,450	£16,827	£12,025	£47,760
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	15%	11%	43%

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