Flat W7 1 bed 1 bath

April Close, London W7

London, England · W7

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-1,330

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 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	£12,300	£12,485	£12,672	£12,989	£13,313	£63,758
Total Expenses	£12,883	£12,951	£13,011	£13,084	£13,159	£65,088
Profit Before Tax	£-583	£-466	£-339	£-96	£154	£-1,330
Profit After Tax	£-583	£-466	£-339	£-96	£154	£-1,330
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£-580	£5,534	£10,371	£14,156	£10,083	£39,565
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
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