Flat W13 1 bed 1 bath

Northfield Avenue, London W13

London, England · W13

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£-18,094

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 10%After 5 Years

Return On Investment

18%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,628	£14,847	£15,219	£15,599	£16,067	£76,360
Total Expenses	£18,738	£18,806	£18,886	£18,968	£19,057	£94,454
Profit Before Tax	£-4,110	£-3,958	£-3,667	£-3,369	£-2,990	£-18,094
Profit After Tax	£-4,110	£-3,958	£-3,667	£-3,369	£-2,990	£-18,094
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£-4,106	£-3,954	£4,033	£10,376	£15,300	£21,649
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	-3%	-3%	3%	8%	12%	18%

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