Flat W3 4 beds 2 baths

Lowfield Road, London W3

London, England · W3

Initial Investment

First Year

£418,250First Year

Profit From Rental Income

After 5 Years

£103,730

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£122,842

↗ 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	£79,728	£80,924	£82,947	£85,021	£87,571	£416,191
Total Expenses	£57,186	£57,352	£57,597	£57,848	£58,146	£288,129
Profit Before Tax	£22,542	£23,572	£25,350	£27,173	£29,425	£128,062
Profit After Tax	£18,259	£19,094	£20,534	£22,010	£23,835	£103,730
Change In Property Value	£12	£12	£23,800	£42,484	£56,534	£122,842
Net Return	£18,271	£19,105	£44,334	£64,494	£80,368	£226,572
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