Flat W3 1 bed 1 bath

Rosenburg Road, London W3

London, England · W3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£16,266

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

47%

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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£19,334	£19,441	£19,567	£19,696	£19,836	£97,873
Profit Before Tax	£3,262	£3,494	£3,941	£4,400	£4,983	£20,081
Profit After Tax	£2,642	£2,830	£3,193	£3,564	£4,036	£16,266
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£2,646	£2,834	£10,193	£16,060	£20,664	£52,396
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	14%	19%	47%

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