Flat
W7
2 beds
1 bath
Boston Road, Hanwell W7
London, England · W7
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£20,972
↗ 16%After 5 Years
Change In Property Value
£41,286
↗ 10%After 5 Years
Return On Investment
48%
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 | £21,532 | £21,642 | £21,774 | £21,909 | £22,057 | £108,914 |
| Profit Before Tax | £4,292 | £4,569 | £5,093 | £5,630 | £6,308 | £25,891 |
| Profit After Tax | £3,476 | £3,701 | £4,125 | £4,560 | £5,109 | £20,972 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £3,480 | £3,705 | £12,124 | £18,839 | £24,110 | £62,258 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change