Flat W7 2 beds 1 bath

Copley Close, Hanwell W7

London, England · W7

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£-1,919

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£38,168

↗ 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	£11,484	£11,656	£11,831	£12,127	£12,430	£59,528
Total Expenses	£12,157	£12,225	£12,283	£12,355	£12,427	£61,447
Profit Before Tax	£-673	£-568	£-452	£-228	£3	£-1,919
Profit After Tax	£-673	£-568	£-452	£-228	£3	£-1,919
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£-671	£5,032	£9,544	£13,074	£9,270	£36,249
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
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