Flat W9 2 beds 1 bath

Lanark Road, London W9

London, England · W9

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£-22,449

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,256	£17,515	£17,778	£18,222	£18,678	£89,448
Total Expenses	£22,226	£22,302	£22,369	£22,456	£22,544	£111,897
Profit Before Tax	£-4,970	£-4,787	£-4,592	£-4,234	£-3,866	£-22,449
Profit After Tax	£-4,970	£-4,787	£-4,592	£-4,234	£-3,866	£-22,449
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£-4,964	£6,713	£15,936	£23,083	£15,164	£55,931
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	4%	8%	12%	8%	29%

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