Flat W9 1 bed 1 bath

Great Western Road, London W9

London, England · W9

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-30,544

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 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	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£16,936	£16,998	£17,068	£17,139	£17,215	£85,356
Profit Before Tax	£-6,436	£-6,341	£-6,144	£-5,942	£-5,682	£-30,544
Profit After Tax	£-6,436	£-6,341	£-6,144	£-5,942	£-5,682	£-30,544
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£-6,433	£-6,337	£856	£6,554	£10,946	£5,586
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-28%
Total Net Return (%)	-6%	-6%	1%	6%	10%	5%

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