Flat W7 1 bed 1 bath

Osterley Park View Road, Hanwell, London W7

London, England · W7

Initial Investment

First Year

£121,482First Year

Profit From Rental Income

After 5 Years

£19,799

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£39,222

↗ 10%After 5 Years

Return On Investment

49%

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	£24,528	£24,896	£25,518	£26,156	£26,941	£128,039
Total Expenses	£20,480	£20,585	£20,711	£20,839	£20,981	£103,596
Profit Before Tax	£4,048	£4,311	£4,808	£5,317	£5,960	£24,443
Profit After Tax	£3,279	£3,492	£3,894	£4,307	£4,828	£19,799
Change In Property Value	£4	£4	£7,599	£13,564	£18,050	£39,222
Net Return	£3,282	£3,496	£11,493	£17,871	£22,878	£59,021
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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