Flat W5 1 bed 1 bath

Deal Mews, London W5

London, England · W5

Initial Investment

First Year

£107,150First Year

Profit From Rental Income

After 5 Years

£17,449

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£34,994

↗ 10%After 5 Years

Return On Investment

49%

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	£21,888	£22,216	£22,772	£23,341	£24,041	£114,258
Total Expenses	£18,328	£18,422	£18,536	£18,652	£18,779	£92,716
Profit Before Tax	£3,560	£3,794	£4,236	£4,689	£5,262	£21,542
Profit After Tax	£2,884	£3,073	£3,431	£3,798	£4,263	£17,449
Change In Property Value	£3	£3	£6,780	£12,103	£16,105	£34,994
Net Return	£2,887	£3,077	£10,211	£15,901	£20,368	£52,444
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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