Flat W5 1 bed 1 bath

Filmworks Walk, London W5

London, England · W5

Initial Investment

First Year

£180,300First Year

Profit From Rental Income

After 5 Years

£29,535

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£56,569

↗ 10%After 5 Years

Return On Investment

48%

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	£35,388	£35,919	£36,817	£37,737	£38,869	£184,730
Total Expenses	£29,319	£29,465	£29,641	£29,822	£30,021	£148,268
Profit Before Tax	£6,069	£6,454	£7,176	£7,915	£8,848	£36,463
Profit After Tax	£4,916	£5,228	£5,812	£6,411	£7,167	£29,535
Change In Property Value	£5	£5	£10,960	£19,564	£26,034	£56,569
Net Return	£4,922	£5,233	£16,772	£25,975	£33,201	£86,104
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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