Flat W9 2 beds 1 bath

Shirland Road, London W9

London, England · W9

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£21,039

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

47%

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	£27,444	£27,856	£28,552	£29,266	£30,144	£143,261
Total Expenses	£23,178	£23,302	£23,448	£23,598	£23,762	£117,287
Profit Before Tax	£4,266	£4,554	£5,104	£5,668	£6,382	£25,974
Profit After Tax	£3,455	£3,689	£4,134	£4,591	£5,170	£21,039
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£3,459	£3,693	£12,634	£19,764	£25,360	£64,911
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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