Flat W7 2 beds 1 bath

Half Acre Road, Hanwell W7

London, England · W7

Initial Investment

First Year

£138,999First Year

Profit From Rental Income

After 5 Years

£2,117

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£58,615

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,628	£17,892	£18,161	£18,615	£19,080	£91,376
Total Expenses	£17,598	£17,674	£17,742	£17,830	£17,919	£88,763
Profit Before Tax	£30	£218	£419	£785	£1,161	£2,613
Profit After Tax	£24	£177	£339	£636	£941	£2,117
Change In Property Value	£4	£8,600	£15,351	£20,428	£14,231	£58,615
Net Return	£29	£8,777	£15,690	£21,064	£15,172	£60,732
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

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