Flat W4 2 beds 1 bath

Sutton Lane North, London W4

London, England · W4

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£-28,276

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 10%After 5 Years

Return On Investment

15%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,372	£18,648	£19,114	£19,592	£20,179	£95,904
Total Expenses	£24,667	£24,740	£24,830	£24,921	£25,023	£124,181
Profit Before Tax	£-6,295	£-6,093	£-5,716	£-5,330	£-4,843	£-28,276
Profit After Tax	£-6,295	£-6,093	£-5,716	£-5,330	£-4,843	£-28,276
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£-6,289	£-6,087	£4,784	£13,413	£20,098	£25,919
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-4%	3%	8%	12%	15%

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