Flat
W7
1 bed
1 bath
Grosvenor Road, Hanwell, London W7
London, England · W7
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£-12,681
↘ -10%After 5 Years
Change In Property Value
£39,743
↗ 10%After 5 Years
Return On Investment
22%
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 | £15,780 | £16,017 | £16,417 | £16,828 | £17,332 | £82,374 |
| Total Expenses | £18,853 | £18,923 | £19,006 | £19,090 | £19,184 | £95,055 |
| Profit Before Tax | £-3,073 | £-2,906 | £-2,588 | £-2,263 | £-1,851 | £-12,681 |
| Profit After Tax | £-3,073 | £-2,906 | £-2,588 | £-2,263 | £-1,851 | £-12,681 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £-3,069 | £-2,902 | £5,112 | £11,482 | £16,439 | £27,062 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change