Flat
W7
2 beds
1 bath
Osterley Park View Road, Hanwell, London W7
London, England · W7
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£701
↗ 1%After 5 Years
Change In Property Value
£51,118
↗ 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 | £15,372 | £15,603 | £15,837 | £16,233 | £16,638 | £79,682 |
| Total Expenses | £15,603 | £15,676 | £15,740 | £15,822 | £15,905 | £78,746 |
| Profit Before Tax | £-231 | £-73 | £96 | £411 | £733 | £936 |
| Profit After Tax | £-231 | £-73 | £78 | £333 | £594 | £701 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £-227 | £7,427 | £13,466 | £18,148 | £13,005 | £51,819 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 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