Flat
W7
2 beds
1 bath
Copley Close, Hanwell W7
London, England · W7
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£1,327
↗ 2%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
35%
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 | £18,084 | £18,355 | £18,814 | £19,284 | £19,863 | £94,401 |
| Total Expenses | £18,229 | £18,379 | £18,539 | £18,702 | £18,873 | £92,723 |
| Profit Before Tax | £-145 | £-23 | £275 | £582 | £990 | £1,678 |
| Profit After Tax | £-145 | £-23 | £223 | £472 | £802 | £1,327 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-143 | £-21 | £5,823 | £10,468 | £14,104 | £30,231 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change