Flat W13 4 beds 2 baths

Denmark Road, London W13

London, England · W13

Initial Investment

First Year

£432,250First Year

Profit From Rental Income

After 5 Years

£107,057

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£126,455

↗ 10%After 5 Years

Return On Investment

54%

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	£82,080	£83,311	£85,394	£87,529	£90,155	£428,469
Total Expenses	£58,810	£58,979	£59,230	£59,488	£59,793	£296,300
Profit Before Tax	£23,270	£24,332	£26,164	£28,041	£30,362	£132,169
Profit After Tax	£18,849	£19,709	£21,193	£22,713	£24,593	£107,057
Change In Property Value	£12	£12	£24,500	£43,733	£58,197	£126,455
Net Return	£18,861	£19,721	£45,693	£66,447	£82,790	£233,512
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	15%	19%	54%

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