Flat W5 1 bed 1 bath

Church Gardens, London W5

London, England · W5

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£-18,599

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£42,324

↗ 10%After 5 Years

Return On Investment

18%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,576	£15,810	£16,205	£16,610	£17,108	£81,309
Total Expenses	£19,824	£19,894	£19,976	£20,061	£20,153	£99,908
Profit Before Tax	£-4,248	£-4,084	£-3,771	£-3,451	£-3,045	£-18,599
Profit After Tax	£-4,248	£-4,084	£-3,771	£-3,451	£-3,045	£-18,599
Change In Property Value	£4	£4	£8,200	£14,637	£19,478	£42,324
Net Return	£-4,244	£-4,080	£4,429	£11,187	£16,433	£23,725
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	3%	8%	12%	18%

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