Flat W7 0 beds 1 bath

338 Greenford Avenue, London W73Da W7

London, England · W7

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£-11,334

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£15,484

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,144	£6,236	£6,392	£6,552	£6,748	£32,073
Total Expenses	£8,566	£8,621	£8,679	£8,739	£8,802	£43,407
Profit Before Tax	£-2,422	£-2,385	£-2,287	£-2,187	£-2,053	£-11,334
Profit After Tax	£-2,422	£-2,385	£-2,287	£-2,187	£-2,053	£-11,334
Change In Property Value	£2	£2	£3,000	£5,355	£7,126	£15,484
Net Return	£-2,420	£-2,383	£713	£3,168	£5,073	£4,150
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-25%
Total Net Return (%)	-5%	-5%	2%	7%	11%	9%

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