Flat
W7
3 beds
1 bath
Greenford Avenue, Hanwell W7
London, England · W7
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£444
↗ 0%After 5 Years
Change In Property Value
£49,755
↗ 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 | £14,964 | £15,188 | £15,416 | £15,802 | £16,197 | £77,567 |
| Total Expenses | £15,240 | £15,313 | £15,377 | £15,457 | £15,539 | £76,925 |
| Profit Before Tax | £-276 | £-124 | £40 | £345 | £658 | £642 |
| Profit After Tax | £-276 | £-124 | £32 | £279 | £533 | £444 |
| Change In Property Value | £4 | £7,300 | £13,031 | £17,340 | £12,080 | £49,755 |
| Net Return | £-273 | £7,176 | £13,063 | £17,619 | £12,613 | £50,198 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| 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