Flat
W7
1 bed
1 bath
Grosvenor Road, Hanwell, London W7
London, England · W7
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£958
↗ 1%After 5 Years
Change In Property Value
£52,481
↗ 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 | £15,780 | £16,017 | £16,257 | £16,663 | £17,080 | £81,797 |
| Total Expenses | £15,965 | £16,039 | £16,104 | £16,187 | £16,271 | £80,566 |
| Profit Before Tax | £-185 | £-22 | £153 | £477 | £809 | £1,231 |
| Profit After Tax | £-185 | £-22 | £124 | £386 | £655 | £958 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £-182 | £7,678 | £13,868 | £18,676 | £13,398 | £53,439 |
| 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