Flat W6 1 bed 1 bath

Brackenbury Road, London W6

London, England · W6

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-26,874

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

12%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,448	£14,665	£15,031	£15,407	£15,869	£75,421
Total Expenses	£20,307	£20,374	£20,454	£20,535	£20,624	£102,295
Profit Before Tax	£-5,859	£-5,710	£-5,423	£-5,128	£-4,755	£-26,874
Profit After Tax	£-5,859	£-5,710	£-5,423	£-5,128	£-4,755	£-26,874
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£-5,854	£-5,705	£3,078	£10,045	£15,436	£16,998
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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