Flat
W9
2 beds
1 bath
Shirland Road, London W9
London, England · W9
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£45,351
↗ 20%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
51%
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 | £43,584 | £44,238 | £45,344 | £46,477 | £47,872 | £227,514 |
| Total Expenses | £33,987 | £34,118 | £34,290 | £34,466 | £34,666 | £171,526 |
| Profit Before Tax | £9,597 | £10,120 | £11,054 | £12,012 | £13,206 | £55,989 |
| Profit After Tax | £7,774 | £8,197 | £8,954 | £9,730 | £10,697 | £45,351 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £7,780 | £8,204 | £22,454 | £33,828 | £42,764 | £115,030 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change