Flat W14 2 beds 1 bath

Blythe Road, London W14

London, England · W14

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-27,274

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,364	£11,648	£11,939	£12,297	£58,445
Total Expenses	£17,006	£17,069	£17,140	£17,213	£17,291	£85,719
Profit Before Tax	£-5,810	£-5,705	£-5,492	£-5,274	£-4,994	£-27,274
Profit After Tax	£-5,810	£-5,705	£-5,492	£-5,274	£-4,994	£-27,274
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£-5,806	£-5,701	£1,508	£7,221	£11,634	£8,856
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-25%
Total Net Return (%)	-5%	-5%	1%	7%	10%	8%

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