Flat W6 5 beds 2 baths

Brook Green, London W6

London, England · W6

Initial Investment

First Year

£412,250First Year

Profit From Rental Income

After 5 Years

£-55,853

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£121,294

↗ 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	£39,948	£40,547	£41,561	£42,600	£43,878	£208,534
Total Expenses	£52,613	£52,719	£52,863	£53,011	£53,181	£264,387
Profit Before Tax	£-12,665	£-12,172	£-11,302	£-10,411	£-9,303	£-55,853
Profit After Tax	£-12,665	£-12,172	£-11,302	£-10,411	£-9,303	£-55,853
Change In Property Value	£12	£12	£23,500	£41,948	£55,821	£121,294
Net Return	£-12,653	£-12,160	£12,198	£31,537	£46,518	£65,440
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	3%	8%	11%	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