Flat W7 3 beds 2 baths

Southdown Avenue, Hanwell W7

London, England · W7

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£4,355

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£70,883

↗ 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	£21,324	£21,644	£21,969	£22,518	£23,081	£110,535
Total Expenses	£20,863	£20,945	£21,019	£21,116	£21,215	£105,158
Profit Before Tax	£461	£698	£950	£1,402	£1,866	£5,377
Profit After Tax	£373	£566	£769	£1,136	£1,512	£4,355
Change In Property Value	£5	£10,400	£18,564	£24,704	£17,210	£70,883
Net Return	£378	£10,966	£19,333	£25,839	£18,722	£75,239
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

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