Flat W7 2 beds 1 bath

Greenford Avenue, Hanwell, London W7

London, England · W7

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-12,002

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

19%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,280	£11,449	£11,735	£12,029	£12,390	£58,883
Total Expenses	£14,039	£14,102	£14,173	£14,246	£14,325	£70,885
Profit Before Tax	£-2,759	£-2,652	£-2,438	£-2,218	£-1,935	£-12,002
Profit After Tax	£-2,759	£-2,652	£-2,438	£-2,218	£-1,935	£-12,002
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£-2,756	£-2,650	£3,062	£7,600	£11,129	£16,386
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	4%	9%	13%	19%

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