Flat NW6 0 beds 0 baths

West End Lane, London NW6

London, England · NW6

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£-5,720

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£10,224

↗ 14%After 5 Years

Return On Investment

19%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,600	£3,654	£3,709	£3,802	£3,897	£18,661
Total Expenses	£4,773	£4,829	£4,875	£4,926	£4,978	£24,381
Profit Before Tax	£-1,173	£-1,175	£-1,166	£-1,125	£-1,082	£-5,720
Profit After Tax	£-1,173	£-1,175	£-1,166	£-1,125	£-1,082	£-5,720
Change In Property Value	£1	£1,500	£2,678	£3,563	£2,482	£10,224
Net Return	£-1,172	£325	£1,511	£2,438	£1,401	£4,503
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	-5%	1%	6%	10%	6%	19%

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