Flat W9 1 bed 1 bath

Harrow Road, London W9

London, England · W9

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£-40,567

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 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	£15,756	£15,992	£16,392	£16,802	£17,306	£82,248
Total Expenses	£24,405	£24,475	£24,558	£24,642	£24,735	£122,815
Profit Before Tax	£-8,649	£-8,482	£-8,165	£-7,840	£-7,429	£-40,567
Profit After Tax	£-8,649	£-8,482	£-8,165	£-7,840	£-7,429	£-40,567
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£-8,644	£-8,477	£2,335	£10,902	£17,512	£13,628
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	-5%	-5%	1%	6%	10%	8%

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