Flat
W7
1 bed
1 bath
Osterley Park View Road, Hanwell, London W7
London, England · W7
View property listing
Initial Investment
£121,482First YearProfit From Rental Income
£836
↗ 1%After 5 Years
Change In Property Value
£51,793
↗ 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 | £15,576 | £15,810 | £16,047 | £16,448 | £16,859 | £80,740 |
| Total Expenses | £15,782 | £15,856 | £15,921 | £16,003 | £16,086 | £79,648 |
| Profit Before Tax | £-206 | £-46 | £126 | £445 | £773 | £1,092 |
| Profit After Tax | £-206 | £-46 | £102 | £361 | £626 | £836 |
| Change In Property Value | £4 | £7,599 | £13,564 | £18,050 | £12,575 | £51,793 |
| Net Return | £-203 | £7,553 | £13,667 | £18,411 | £13,201 | £52,629 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change