Flat W5 1 bed 1 bath

Garrick Close W5

London, England · W5

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£-17,588

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 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	£13,680	£13,885	£14,232	£14,588	£15,026	£71,411
Total Expenses	£17,651	£17,718	£17,795	£17,875	£17,961	£88,999
Profit Before Tax	£-3,971	£-3,832	£-3,563	£-3,287	£-2,935	£-17,588
Profit After Tax	£-3,971	£-3,832	£-3,563	£-3,287	£-2,935	£-17,588
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£-3,967	£-3,829	£3,637	£9,566	£14,167	£19,574
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	-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