Flat
W7
3 beds
0 baths
Oaklands Road, Hanwell W7
London, England · W7
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£8,146
↗ 4%After 5 Years
Change In Property Value
£92,012
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,672 | £28,087 | £28,508 | £29,221 | £29,952 | £143,440 |
| Total Expenses | £26,485 | £26,577 | £26,660 | £26,773 | £26,889 | £133,384 |
| Profit Before Tax | £1,187 | £1,510 | £1,848 | £2,448 | £3,063 | £10,056 |
| Profit After Tax | £961 | £1,223 | £1,497 | £1,983 | £2,481 | £8,146 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £968 | £14,723 | £25,595 | £34,050 | £24,821 | £100,158 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 7% | 11% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change