Flat W7 1 bed 1 bath

Copley Close, London, Greater London W7

London, England · W7

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£-11,536

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£19,608

↗ 10%After 5 Years

Return On Investment

14%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,788	£7,905	£8,102	£8,305	£8,554	£40,654
Total Expenses	£10,315	£10,373	£10,435	£10,500	£10,567	£52,190
Profit Before Tax	£-2,527	£-2,468	£-2,333	£-2,195	£-2,013	£-11,536
Profit After Tax	£-2,527	£-2,468	£-2,333	£-2,195	£-2,013	£-11,536
Change In Property Value	£2	£2	£3,799	£6,781	£9,024	£19,608
Net Return	£-2,525	£-2,466	£1,466	£4,587	£7,011	£8,073
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-20%
Total Net Return (%)	-4%	-4%	3%	8%	12%	14%

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