Flat
W7
3 beds
1 bath
Brants Walk, Hanwell W7
London, England · W7
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£-12,581
↘ -11%After 5 Years
Change In Property Value
£38,195
↗ 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 | £15,168 | £15,396 | £15,780 | £16,175 | £16,660 | £79,179 |
| Total Expenses | £18,197 | £18,265 | £18,347 | £18,430 | £18,521 | £91,760 |
| Profit Before Tax | £-3,029 | £-2,870 | £-2,566 | £-2,255 | £-1,861 | £-12,581 |
| Profit After Tax | £-3,029 | £-2,870 | £-2,566 | £-2,255 | £-1,861 | £-12,581 |
| Change In Property Value | £4 | £4 | £7,400 | £13,209 | £17,578 | £38,195 |
| Net Return | £-3,025 | £-2,866 | £4,834 | £10,954 | £15,717 | £25,614 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -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