Flat W13 1 bed 1 bath

Rosemoor House, 90-94 Broadway, London W13

London, England · W13

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£18,449

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

55%

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	£17,760	£18,026	£18,477	£18,939	£19,507	£92,710
Total Expenses	£13,857	£13,910	£13,980	£14,052	£14,134	£69,933
Profit Before Tax	£3,903	£4,116	£4,497	£4,887	£5,373	£22,776
Profit After Tax	£3,162	£3,334	£3,642	£3,958	£4,352	£18,449
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£3,164	£3,337	£9,142	£13,776	£17,417	£46,837
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	21%	55%

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