Flat W7 1 bed 1 bath

Cotts Close, Hanwell W7

London, England · W7

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£15,444

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

48%

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	£20,004	£20,304	£20,812	£21,332	£21,972	£104,424
Total Expenses	£16,895	£16,971	£17,065	£17,160	£17,267	£85,358
Profit Before Tax	£3,109	£3,333	£3,747	£4,172	£4,705	£19,066
Profit After Tax	£2,518	£2,700	£3,035	£3,379	£3,811	£15,444
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,522	£2,703	£9,535	£14,982	£19,251	£48,993
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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