Flat
W7
2 beds
1 bath
Boston Road, Hanwell W7
London, England · W7
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£27,655
↗ 22%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
54%
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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £19,952 | £20,026 | £20,123 | £20,223 | £20,338 | £100,663 |
| Profit Before Tax | £5,872 | £6,186 | £6,743 | £7,315 | £8,026 | £34,142 |
| Profit After Tax | £4,756 | £5,010 | £5,462 | £5,925 | £6,501 | £27,655 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £4,760 | £5,014 | £13,462 | £20,205 | £25,504 | £68,946 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change