Flat W7 2 beds 1 bath

Green Lane, London W7

London, England · W7

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£51,178

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 10%After 5 Years

Return On Investment

52%

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	£46,284	£46,978	£48,153	£49,357	£50,837	£241,609
Total Expenses	£35,393	£35,508	£35,669	£35,833	£36,024	£178,426
Profit Before Tax	£10,891	£11,470	£12,484	£13,524	£14,814	£63,183
Profit After Tax	£8,822	£9,291	£10,112	£10,954	£11,999	£51,178
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£8,829	£9,298	£24,612	£36,837	£46,442	£126,019
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change