Flat W3 1 bed 1 bath

Larden Road, London W3

London, England · W3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£21,154

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

50%

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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£19,840	£19,934	£20,050	£20,169	£20,301	£100,295
Profit Before Tax	£4,376	£4,645	£5,143	£5,654	£6,297	£26,116
Profit After Tax	£3,545	£3,762	£4,166	£4,580	£5,101	£21,154
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£3,549	£3,766	£11,666	£17,968	£22,916	£59,865
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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