Flat W5 1 bed 1 bath

West Gate, Hanger Lane, London W5

London, England · W5

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£-15,296

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£25,291

↗ 10%After 5 Years

Return On Investment

13%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,312	£9,452	£9,688	£9,930	£10,228	£48,610
Total Expenses	£12,652	£12,712	£12,778	£12,846	£12,919	£63,906
Profit Before Tax	£-3,340	£-3,260	£-3,090	£-2,916	£-2,691	£-15,296
Profit After Tax	£-3,340	£-3,260	£-3,090	£-2,916	£-2,691	£-15,296
Change In Property Value	£2	£2	£4,900	£8,747	£11,639	£25,291
Net Return	£-3,337	£-3,257	£1,810	£5,831	£8,949	£9,995
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-4%	-4%	2%	8%	12%	13%

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