Flat W6 2 beds 2 baths

Glenthorne Road, London W6

London, England · W6

Initial Investment

First Year

£284,250First Year

Profit From Rental Income

After 5 Years

£-43,103

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£87,228

↗ 10%After 5 Years

Return On Investment

16%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,728	£29,159	£29,888	£30,635	£31,554	£149,964
Total Expenses	£38,398	£38,487	£38,603	£38,722	£38,856	£193,067
Profit Before Tax	£-9,670	£-9,328	£-8,715	£-8,087	£-7,302	£-43,103
Profit After Tax	£-9,670	£-9,328	£-8,715	£-8,087	£-7,302	£-43,103
Change In Property Value	£8	£8	£16,900	£30,167	£40,144	£87,228
Net Return	£-9,662	£-9,320	£8,185	£22,080	£32,842	£44,126
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	-3%	3%	8%	12%	16%

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