Flat W11 2 beds 2 baths

Threshers Place, London W11

London, England · W11

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£29,332

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

51%

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	£30,672	£31,132	£31,910	£32,708	£33,689	£160,112
Total Expenses	£24,529	£24,635	£24,769	£24,906	£25,060	£123,899
Profit Before Tax	£6,143	£6,497	£7,141	£7,802	£8,629	£36,213
Profit After Tax	£4,976	£5,263	£5,784	£6,320	£6,990	£29,332
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£4,981	£5,267	£15,285	£23,277	£29,556	£78,366
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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