Flat W5 2 beds 1 bath

Westbury Road, London W5

London, England · W5

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£-21,846

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 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	£21,852	£22,180	£22,734	£23,303	£24,002	£114,070
Total Expenses	£26,998	£27,077	£27,176	£27,276	£27,389	£135,916
Profit Before Tax	£-5,146	£-4,897	£-4,441	£-3,974	£-3,387	£-21,846
Profit After Tax	£-5,146	£-4,897	£-4,441	£-3,974	£-3,387	£-21,846
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£-5,141	£-4,892	£7,059	£16,554	£23,930	£37,511
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