Flat W5 1 bed 1 bath

Western Avenue, London W5

London, England · W5

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£-16,218

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 10%After 5 Years

Return On Investment

15%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,016	£11,181	£11,461	£11,747	£12,100	£57,505
Total Expenses	£14,607	£14,670	£14,741	£14,813	£14,891	£73,723
Profit Before Tax	£-3,591	£-3,489	£-3,280	£-3,066	£-2,791	£-16,218
Profit After Tax	£-3,591	£-3,489	£-3,280	£-3,066	£-2,791	£-16,218
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£-3,588	£-3,486	£2,520	£7,287	£10,986	£13,719
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	-4%	3%	8%	12%	15%

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