Flat
W7
3 beds
1 bath
Browning Avenue, London W7
London, England · W7
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£1,997
↗ 1%After 5 Years
Change In Property Value
£57,933
↗ 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 | £17,424 | £17,685 | £17,951 | £18,399 | £18,859 | £90,319 |
| Total Expenses | £17,417 | £17,493 | £17,560 | £17,647 | £17,736 | £87,853 |
| Profit Before Tax | £7 | £192 | £390 | £752 | £1,124 | £2,466 |
| Profit After Tax | £6 | £156 | £316 | £609 | £910 | £1,997 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £10 | £8,656 | £15,489 | £20,800 | £14,976 | £59,931 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change