Flat W3 1 bed 1 bath

Beechwood Grove, London W3

London, England · W3

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£-14,505

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 10%After 5 Years

Return On Investment

16%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,536	£10,694	£10,961	£11,235	£11,572	£54,999
Total Expenses	£13,766	£13,828	£13,897	£13,969	£14,045	£69,504
Profit Before Tax	£-3,230	£-3,134	£-2,936	£-2,733	£-2,472	£-14,505
Profit After Tax	£-3,230	£-3,134	£-2,936	£-2,733	£-2,472	£-14,505
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£-3,227	£-3,131	£2,464	£6,906	£10,355	£13,367
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	3%	8%	12%	16%

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