Flat W4 0 beds 1 bath

Wilkinson Way, London W4

London, England · W4

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£27,649

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£23,743

↗ 10%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£13,045	£13,120	£13,212	£13,306	£13,410	£66,092
Profit Before Tax	£6,155	£6,368	£6,763	£7,169	£7,679	£34,134
Profit After Tax	£4,985	£5,158	£5,478	£5,807	£6,220	£27,649
Change In Property Value	£2	£2	£4,600	£8,211	£10,927	£23,743
Net Return	£4,988	£5,160	£10,079	£14,018	£17,147	£51,391
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	7%	7%	14%	20%	24%	73%

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