Flat W5 1 bed 1 bath

Eaton Rise, London W5

London, England · W5

Initial Investment

First Year

£110,650First Year

Profit From Rental Income

After 5 Years

£18,928

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£36,027

↗ 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	£22,800	£23,142	£23,721	£24,314	£25,043	£119,019
Total Expenses	£18,907	£19,005	£19,122	£19,243	£19,375	£95,651
Profit Before Tax	£3,893	£4,137	£4,598	£5,071	£5,668	£23,368
Profit After Tax	£3,154	£3,351	£3,725	£4,108	£4,591	£18,928
Change In Property Value	£3	£3	£6,980	£12,460	£16,580	£36,027
Net Return	£3,157	£3,355	£10,705	£16,567	£21,171	£54,955
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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