Flat W7 1 bed 1 bath

Azalea Close, Hanwell W7

London, England · W7

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£-2,261

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£36,798

↗ 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	£11,064	£11,230	£11,398	£11,683	£11,975	£57,351
Total Expenses	£11,792	£11,859	£11,916	£11,987	£12,059	£59,613
Profit Before Tax	£-728	£-629	£-518	£-303	£-83	£-2,261
Profit After Tax	£-728	£-629	£-518	£-303	£-83	£-2,261
Change In Property Value	£3	£5,399	£9,637	£12,825	£8,934	£36,798
Net Return	£-725	£4,770	£9,119	£12,521	£8,851	£34,537
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
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