Flat W13 3 beds 3 baths

Somerset Road, London W13

London, England · W13

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£-24,822

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 10%After 5 Years

Return On Investment

21%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,552	£27,965	£28,664	£29,381	£30,262	£143,825
Total Expenses	£33,520	£33,607	£33,720	£33,835	£33,966	£168,648
Profit Before Tax	£-5,968	£-5,642	£-5,055	£-4,454	£-3,704	£-24,822
Profit After Tax	£-5,968	£-5,642	£-5,055	£-4,454	£-3,704	£-24,822
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£-5,960	£-5,634	£9,445	£21,429	£30,739	£50,018
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	-2%	4%	9%	13%	21%

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