Flat
W7
1 bed
1 bath
Copley Close, London, Greater London W7
London, England · W7
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£7,689
↗ 13%After 5 Years
Change In Property Value
£19,608
↗ 10%After 5 Years
Return On Investment
47%
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 | £12,264 | £12,448 | £12,759 | £13,078 | £13,470 | £64,020 |
| Total Expenses | £10,763 | £10,827 | £10,901 | £10,977 | £11,059 | £54,527 |
| Profit Before Tax | £1,501 | £1,621 | £1,858 | £2,101 | £2,412 | £9,493 |
| Profit After Tax | £1,216 | £1,313 | £1,505 | £1,702 | £1,953 | £7,689 |
| Change In Property Value | £2 | £2 | £3,799 | £6,781 | £9,024 | £19,608 |
| Net Return | £1,218 | £1,315 | £5,304 | £8,483 | £10,978 | £27,298 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change