Flat W3 2 beds 2 baths

Napier House, Bromyard Avenue W3

London, England · W3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£16,268

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

44%

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	£27,444	£27,856	£28,552	£29,266	£30,144	£143,261
Total Expenses	£24,306	£24,456	£24,626	£24,801	£24,989	£123,177
Profit Before Tax	£3,138	£3,400	£3,926	£4,465	£5,155	£20,084
Profit After Tax	£2,542	£2,754	£3,180	£3,617	£4,176	£16,268
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£2,546	£2,758	£11,680	£18,790	£24,366	£60,140
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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