Flat W3 5 beds 3 baths

Vyner Road London W3

London, England · W3

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£90,251

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 10%After 5 Years

Return On Investment

51%

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	£76,608	£77,757	£79,701	£81,694	£84,144	£399,904
Total Expenses	£57,271	£57,432	£57,669	£57,912	£58,200	£288,484
Profit Before Tax	£19,337	£20,325	£22,032	£23,781	£25,944	£111,420
Profit After Tax	£15,663	£16,464	£17,846	£19,263	£21,015	£90,251
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£15,675	£16,476	£41,846	£62,104	£78,024	£214,125
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	18%	51%

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