Flat W7 2 beds 1 bath

Copley Close W7

London, England · W7

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£7,261

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

40%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£19,813	£19,956	£20,112	£20,273	£20,443	£100,596
Profit Before Tax	£1,175	£1,347	£1,723	£2,109	£2,610	£8,964
Profit After Tax	£952	£1,091	£1,396	£1,708	£2,114	£7,261
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£955	£1,095	£7,896	£13,311	£17,554	£40,810
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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