Flat W13 1 bed 1 bath

Broadway, London W13

London, England · W13

Initial Investment

First Year

£98,732First Year

Profit From Rental Income

After 5 Years

£18,337

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£32,512

↗ 10%After 5 Years

Return On Investment

52%

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	£20,340	£20,645	£21,161	£21,690	£22,341	£106,178
Total Expenses	£16,530	£16,606	£16,701	£16,797	£16,905	£83,539
Profit Before Tax	£3,810	£4,039	£4,461	£4,893	£5,436	£22,638
Profit After Tax	£3,086	£3,272	£3,613	£3,963	£4,403	£18,337
Change In Property Value	£3	£3	£6,299	£11,244	£14,962	£32,512
Net Return	£3,090	£3,275	£9,912	£15,207	£19,365	£50,849
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	52%

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