Flat W7 2 beds 1 bath

Copley Close W7

London, England · W7

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£-658

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 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	£13,320	£13,520	£13,723	£14,066	£14,417	£69,045
Total Expenses	£13,789	£13,859	£13,920	£13,996	£14,074	£69,638
Profit Before Tax	£-469	£-339	£-198	£69	£343	£-593
Profit After Tax	£-469	£-339	£-198	£69	£278	£-658
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£-466	£6,161	£11,405	£15,509	£11,034	£43,644
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
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