Flat W5 1 bed 1 bath

Hanger Lane, London W5

London, England · W5

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£12,316

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£25,802

↗ 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	£16,140	£16,382	£16,792	£17,211	£17,728	£84,253
Total Expenses	£13,645	£13,718	£13,804	£13,892	£13,989	£69,048
Profit Before Tax	£2,495	£2,665	£2,988	£3,319	£3,739	£15,205
Profit After Tax	£2,021	£2,158	£2,420	£2,688	£3,028	£12,316
Change In Property Value	£2	£2	£4,999	£8,923	£11,874	£25,802
Net Return	£2,024	£2,161	£7,419	£11,612	£14,903	£38,118
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	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