Flat W3 1 bed 1 bath

Gunnersbury Lane, London W3

London, England · W3

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£-15,111

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 10%After 5 Years

Return On Investment

17%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,096	£12,277	£12,584	£12,899	£13,286	£63,143
Total Expenses	£15,509	£15,573	£15,647	£15,722	£15,803	£78,254
Profit Before Tax	£-3,413	£-3,296	£-3,062	£-2,823	£-2,517	£-15,111
Profit After Tax	£-3,413	£-3,296	£-3,062	£-2,823	£-2,517	£-15,111
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£-3,410	£-3,292	£3,138	£8,244	£12,210	£16,890
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	8%	13%	17%

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