Flat W7 1 bed 1 bath

Studland Road, Hanwell, London W7

London, England · W7

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£-1,337

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£40,758

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,264	£12,448	£12,635	£12,951	£13,274	£63,572
Total Expenses	£12,847	£12,915	£12,975	£13,048	£13,123	£64,908
Profit Before Tax	£-583	£-467	£-340	£-98	£151	£-1,337
Profit After Tax	£-583	£-467	£-340	£-98	£151	£-1,337
Change In Property Value	£3	£5,980	£10,674	£14,205	£9,896	£40,758
Net Return	£-580	£5,513	£10,334	£14,107	£10,047	£39,421
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	6%	11%	15%	11%	42%

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