Flat
W7
2 beds
1 bath
Boston Road, Hanwell W7
London, England · W7
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£1,340
↗ 1%After 5 Years
Change In Property Value
£54,519
↗ 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 | £16,392 | £16,638 | £16,887 | £17,310 | £17,742 | £84,969 |
| Total Expenses | £16,508 | £16,582 | £16,648 | £16,732 | £16,818 | £83,288 |
| Profit Before Tax | £-116 | £56 | £239 | £577 | £924 | £1,681 |
| Profit After Tax | £-116 | £45 | £194 | £468 | £749 | £1,340 |
| Change In Property Value | £4 | £7,999 | £14,278 | £19,000 | £13,237 | £54,519 |
| Net Return | £-112 | £8,044 | £14,472 | £19,468 | £13,986 | £55,859 |
| 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