Flat W10 3 beds 1 bath

Southern Row, London W10

London, England · W10

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£25,363

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£24,838	£24,929	£25,048	£25,169	£25,308	£125,291
Profit Before Tax	£5,163	£5,521	£6,164	£6,822	£7,643	£31,313
Profit After Tax	£4,182	£4,472	£4,993	£5,526	£6,191	£25,363
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£4,187	£4,477	£14,993	£23,376	£29,945	£76,978
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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