Flat W10 3 beds 1 bath

Southern Row, London W10

London, England · W10

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£19,019

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

43%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£26,338	£26,463	£26,614	£26,769	£26,940	£133,124
Profit Before Tax	£3,663	£3,987	£4,597	£5,222	£6,012	£23,480
Profit After Tax	£2,967	£3,229	£3,724	£4,230	£4,869	£19,019
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£2,972	£3,234	£13,724	£22,081	£28,623	£70,633
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	14%	18%	43%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change