Flat
W6
2 beds
2 baths
Parr's Way, London W6
London, England · W6
View property listing
Initial Investment
£492,250First YearProfit From Rental Income
£77,230
↗ 16%After 5 Years
Change In Property Value
£141,939
↗ 10%After 5 Years
Return On Investment
45%
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 | £88,776 | £90,108 | £92,360 | £94,669 | £97,509 | £463,423 |
| Total Expenses | £72,809 | £73,158 | £73,584 | £74,021 | £74,505 | £368,076 |
| Profit Before Tax | £15,967 | £16,950 | £18,776 | £20,648 | £23,004 | £95,346 |
| Profit After Tax | £12,933 | £13,730 | £15,209 | £16,725 | £18,634 | £77,230 |
| Change In Property Value | £14 | £14 | £27,501 | £49,088 | £65,323 | £141,939 |
| Net Return | £12,947 | £13,743 | £42,709 | £65,814 | £83,956 | £219,170 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change