Flat W6 1 bed 1 bath

Brackenbury Road, London W6

London, England · W6

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£8,655

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

38%

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	£27,444	£27,856	£28,552	£29,266	£30,144	£143,261
Total Expenses	£26,106	£26,297	£26,506	£26,720	£26,947	£132,576
Profit Before Tax	£1,338	£1,559	£2,046	£2,546	£3,197	£10,685
Profit After Tax	£1,084	£1,263	£1,657	£2,062	£2,590	£8,655
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£1,088	£1,267	£10,157	£17,235	£22,780	£52,527
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	1%	1%	7%	13%	17%	38%

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