Flat W14 0 beds 1 bath

Sinclair Road, Brook Green W14

London, England · W14

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-2,067

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

31%

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	£16,140	£16,382	£16,792	£17,211	£17,728	£84,253
Total Expenses	£16,953	£17,102	£17,259	£17,420	£17,587	£86,320
Profit Before Tax	£-813	£-720	£-467	£-208	£141	£-2,067
Profit After Tax	£-813	£-720	£-467	£-208	£141	£-2,067
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£-810	£-717	£4,533	£8,717	£12,018	£23,740
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	6%	11%	16%	31%

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