Flat W5 1 bed 1 bath

Filmworks Walk, London W5

London, England · W5

Initial Investment

First Year

£180,300First Year

Profit From Rental Income

After 5 Years

£-21,338

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£56,569

↗ 10%After 5 Years

Return On Investment

20%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,820	£21,132	£21,661	£22,202	£22,868	£108,683
Total Expenses	£25,824	£25,901	£25,997	£26,095	£26,204	£130,021
Profit Before Tax	£-5,004	£-4,769	£-4,336	£-3,893	£-3,336	£-21,338
Profit After Tax	£-5,004	£-4,769	£-4,336	£-3,893	£-3,336	£-21,338
Change In Property Value	£5	£5	£10,960	£19,564	£26,034	£56,569
Net Return	£-4,998	£-4,763	£6,624	£15,671	£22,698	£35,231
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	-3%	4%	9%	13%	20%

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