Flat W6 2 beds 2 baths

Glenthorne Road, London W6

London, England · W6

Initial Investment

First Year

£284,250First Year

Profit From Rental Income

After 5 Years

£46,673

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£87,228

↗ 10%After 5 Years

Return On Investment

47%

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	£54,564	£55,382	£56,767	£58,186	£59,932	£284,831
Total Expenses	£44,938	£45,157	£45,423	£45,696	£45,997	£227,210
Profit Before Tax	£9,626	£10,226	£11,344	£12,491	£13,935	£57,621
Profit After Tax	£7,797	£8,283	£9,189	£10,117	£11,287	£46,673
Change In Property Value	£8	£8	£16,900	£30,167	£40,144	£87,228
Net Return	£7,806	£8,291	£26,089	£40,285	£51,431	£133,901
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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