Flat W5 1 bed 1 bath

St. Marks Road, London W5

London, England · W5

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£27,180

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£50,066

↗ 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	£29,844	£30,292	£31,049	£31,825	£32,780	£155,790
Total Expenses	£24,227	£24,318	£24,436	£24,558	£24,696	£122,234
Profit Before Tax	£5,617	£5,974	£6,613	£7,267	£8,084	£33,556
Profit After Tax	£4,550	£4,839	£5,356	£5,887	£6,548	£27,180
Change In Property Value	£5	£5	£9,700	£17,315	£23,041	£50,066
Net Return	£4,555	£4,844	£15,056	£23,201	£29,589	£77,246
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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