Flat W5 1 bed 1 bath

Deal Mews, London W5

London, England · W5

Initial Investment

First Year

£107,150First Year

Profit From Rental Income

After 5 Years

£-17,143

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£34,994

↗ 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	£12,888	£13,081	£13,408	£13,744	£14,156	£67,277
Total Expenses	£16,739	£16,804	£16,880	£16,957	£17,041	£84,420
Profit Before Tax	£-3,851	£-3,723	£-3,471	£-3,213	£-2,885	£-17,143
Profit After Tax	£-3,851	£-3,723	£-3,471	£-3,213	£-2,885	£-17,143
Change In Property Value	£3	£3	£6,780	£12,103	£16,105	£34,994
Net Return	£-3,847	£-3,719	£3,309	£8,889	£13,220	£17,851
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	8%	12%	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