Flat
W7
3 beds
2 baths
Highland Avenue, Hanwell W7
London, England · W7
View property listing
Initial Investment
£250,982First YearProfit From Rental Income
£-14,776
↘ -6%After 5 Years
Change In Property Value
£77,416
↗ 10%After 5 Years
Return On Investment
25%
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 | £30,744 | £31,205 | £31,985 | £32,785 | £33,768 | £160,488 |
| Total Expenses | £34,829 | £34,921 | £35,042 | £35,166 | £35,307 | £175,263 |
| Profit Before Tax | £-4,085 | £-3,716 | £-3,056 | £-2,381 | £-1,538 | £-14,776 |
| Profit After Tax | £-4,085 | £-3,716 | £-3,056 | £-2,381 | £-1,538 | £-14,776 |
| Change In Property Value | £7 | £7 | £14,999 | £26,774 | £35,628 | £77,416 |
| Net Return | £-4,077 | £-3,708 | £11,943 | £24,393 | £34,090 | £62,641 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change