Flat W9 1 bed 1 bath

Sutherland Avenue, London W9

London, England · W9

Initial Investment

First Year

£205,500First Year

Profit From Rental Income

After 5 Years

£-23,419

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£84,515

↗ 14%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,600	£18,879	£19,162	£19,641	£20,132	£96,415
Total Expenses	£23,809	£23,886	£23,956	£24,045	£24,137	£119,833
Profit Before Tax	£-5,209	£-5,007	£-4,794	£-4,404	£-4,005	£-23,419
Profit After Tax	£-5,209	£-5,007	£-4,794	£-4,404	£-4,005	£-23,419
Change In Property Value	£6	£12,400	£22,134	£29,454	£20,520	£84,515
Net Return	£-5,202	£7,393	£17,341	£25,050	£16,515	£61,096
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	4%	8%	12%	8%	30%

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