Flat W14 1 bed 1 bath

Milson Road, London W14

London, England · W14

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£5,913

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£44,388

↗ 10%After 5 Years

Return On Investment

36%

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	£22,800	£23,142	£23,721	£24,314	£25,043	£119,019
Total Expenses	£22,120	£22,218	£22,336	£22,456	£22,588	£111,719
Profit Before Tax	£680	£924	£1,385	£1,857	£2,454	£7,300
Profit After Tax	£551	£748	£1,122	£1,504	£1,988	£5,913
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£555	£752	£9,722	£16,856	£22,416	£50,301
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%

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