Flat W5 1 bed 1 bath

Eaton Rise, London W5

London, England · W5

Initial Investment

First Year

£110,650First Year

Profit From Rental Income

After 5 Years

£-17,379

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£36,027

↗ 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	£13,260	£13,459	£13,795	£14,140	£14,564	£69,219
Total Expenses	£17,173	£17,238	£17,315	£17,393	£17,479	£86,598
Profit Before Tax	£-3,913	£-3,780	£-3,520	£-3,253	£-2,914	£-17,379
Profit After Tax	£-3,913	£-3,780	£-3,520	£-3,253	£-2,914	£-17,379
Change In Property Value	£3	£3	£6,980	£12,460	£16,580	£36,027
Net Return	£-3,909	£-3,776	£3,460	£9,206	£13,666	£18,648
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