Flat
W7
1 bed
1 bath
Azalea Close, Hanwell W7
London, England · W7
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£-12,015
↘ -14%After 5 Years
Change In Property Value
£27,867
↗ 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 | £11,064 | £11,230 | £11,511 | £11,798 | £12,152 | £57,756 |
| Total Expenses | £13,817 | £13,879 | £13,950 | £14,023 | £14,101 | £69,770 |
| Profit Before Tax | £-2,753 | £-2,649 | £-2,440 | £-2,224 | £-1,949 | £-12,015 |
| Profit After Tax | £-2,753 | £-2,649 | £-2,440 | £-2,224 | £-1,949 | £-12,015 |
| Change In Property Value | £3 | £3 | £5,399 | £9,637 | £12,825 | £27,867 |
| Net Return | £-2,750 | £-2,647 | £2,960 | £7,413 | £10,876 | £15,852 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change