Flat W3 1 bed 1 bath

Merryfield Court, 283-303 Uxbridge Road, London W3

London, England · W3

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£-15,381

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 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	£12,672	£12,862	£13,184	£13,513	£13,919	£66,150
Total Expenses	£16,162	£16,227	£16,302	£16,379	£16,462	£81,530
Profit Before Tax	£-3,490	£-3,365	£-3,118	£-2,865	£-2,543	£-15,381
Profit After Tax	£-3,490	£-3,365	£-3,118	£-2,865	£-2,543	£-15,381
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£-3,486	£-3,361	£3,382	£8,737	£12,897	£18,169
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	-3%	-3%	3%	9%	13%	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