Flat
W7
1 bed
1 bath
Greenford Avenue, Hanwell W7
London, England · W7
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£-12,102
↘ -13%After 5 Years
Change In Property Value
£29,936
↗ 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 | £11,892 | £12,070 | £12,372 | £12,681 | £13,062 | £62,078 |
| Total Expenses | £14,695 | £14,759 | £14,832 | £14,907 | £14,987 | £74,180 |
| Profit Before Tax | £-2,803 | £-2,688 | £-2,460 | £-2,225 | £-1,926 | £-12,102 |
| Profit After Tax | £-2,803 | £-2,688 | £-2,460 | £-2,225 | £-1,926 | £-12,102 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £-2,800 | £-2,686 | £3,340 | £8,128 | £11,852 | £17,834 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| 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