Flat W14 2 beds 2 baths

Windsor Way, Brook Green W14

London, England · W14

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-41,685

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

12%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,796	£21,108	£21,636	£22,177	£22,842	£108,558
Total Expenses	£29,868	£29,946	£30,041	£30,139	£30,248	£150,243
Profit Before Tax	£-9,072	£-8,838	£-8,406	£-7,963	£-7,407	£-41,685
Profit After Tax	£-9,072	£-8,838	£-8,406	£-7,963	£-7,407	£-41,685
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£-9,066	£-8,831	£4,595	£15,243	£23,473	£25,414
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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