Flat W4 0 beds 1 bath

Wilkinson Way, London W4

London, England · W4

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£25,872

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£23,743

↗ 10%After 5 Years

Return On Investment

71%

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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£13,465	£13,550	£13,650	£13,753	£13,866	£68,285
Profit Before Tax	£5,735	£5,938	£6,325	£6,721	£7,222	£31,941
Profit After Tax	£4,645	£4,810	£5,123	£5,444	£5,850	£25,872
Change In Property Value	£2	£2	£4,600	£8,211	£10,927	£23,743
Net Return	£4,647	£4,812	£9,723	£13,655	£16,777	£49,615
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	7%	7%	14%	20%	24%	71%

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