Flat W7 1 bed 1 bath

Copley Close, London, Greater London W7

London, England · W7

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£-4,380

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£27,256

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,196	£8,319	£8,444	£8,655	£8,871	£42,485
Total Expenses	£9,253	£9,315	£9,369	£9,432	£9,496	£46,865
Profit Before Tax	£-1,057	£-996	£-925	£-777	£-625	£-4,380
Profit After Tax	£-1,057	£-996	£-925	£-777	£-625	£-4,380
Change In Property Value	£2	£3,999	£7,138	£9,499	£6,618	£27,256
Net Return	£-1,055	£3,003	£6,213	£8,722	£5,993	£22,876
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	-2%	5%	10%	14%	10%	38%

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