Flat
W7
2 beds
1 bath
Copley Close, Hanwell W7
London, England · W7
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-12,035
↘ -14%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,484 | £11,656 | £11,948 | £12,246 | £12,614 | £59,948 |
| Total Expenses | £14,257 | £14,321 | £14,393 | £14,466 | £14,546 | £71,983 |
| Profit Before Tax | £-2,773 | £-2,664 | £-2,445 | £-2,220 | £-1,932 | £-12,035 |
| Profit After Tax | £-2,773 | £-2,664 | £-2,445 | £-2,220 | £-1,932 | £-12,035 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-2,771 | £-2,662 | £3,155 | £7,776 | £11,370 | £16,869 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change