Flat W7 3 beds 1 bath

Brants Walk, Hanwell W7

London, England · W7

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£572

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£50,436

↗ 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	£15,168	£15,396	£15,626	£16,017	£16,418	£78,625
Total Expenses	£15,422	£15,494	£15,558	£15,639	£15,722	£77,836
Profit Before Tax	£-254	£-99	£68	£378	£696	£789
Profit After Tax	£-254	£-99	£55	£306	£563	£572
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£-250	£7,301	£13,264	£17,884	£12,809	£51,008
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	15%	11%	43%

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