Flat W7 1 bed 0 baths

Osterley Park View Road, London W7

London, England · W7

Initial Investment

First Year

£103,982First Year

Profit From Rental Income

After 5 Years

£16,915

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£34,060

↗ 10%After 5 Years

Return On Investment

49%

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	£21,300	£21,619	£22,160	£22,714	£23,395	£111,189
Total Expenses	£17,851	£17,943	£18,054	£18,167	£18,291	£90,306
Profit Before Tax	£3,449	£3,676	£4,106	£4,547	£5,104	£20,883
Profit After Tax	£2,794	£2,978	£3,326	£3,683	£4,135	£16,915
Change In Property Value	£3	£3	£6,599	£11,779	£15,675	£34,060
Net Return	£2,797	£2,981	£9,925	£15,463	£19,810	£50,976
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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