Flat W5 4 beds 1 bath

Lynwood Road, London W5

London, England · W5

Initial Investment

First Year

£410,250First Year

Profit From Rental Income

After 5 Years

£87,765

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£120,777

↗ 10%After 5 Years

Return On Investment

51%

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	£74,688	£75,808	£77,704	£79,646	£82,035	£389,881
Total Expenses	£55,889	£56,047	£56,279	£56,517	£56,799	£281,530
Profit Before Tax	£18,799	£19,762	£21,424	£23,129	£25,237	£108,351
Profit After Tax	£15,228	£16,007	£17,354	£18,734	£20,442	£87,765
Change In Property Value	£12	£12	£23,400	£41,770	£55,584	£120,777
Net Return	£15,239	£16,019	£40,754	£60,504	£76,025	£208,542
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	51%

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