Flat
W9
2 beds
2 baths
Admiral Walk, London W9
London, England · W9
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£21,687
↗ 10%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
41%
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 | £39,582 | £39,842 | £40,134 | £40,432 | £40,752 | £200,741 |
| Profit Before Tax | £4,002 | £4,396 | £5,210 | £6,045 | £7,120 | £26,773 |
| Profit After Tax | £3,242 | £3,561 | £4,220 | £4,897 | £5,767 | £21,687 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £3,248 | £3,568 | £17,720 | £28,995 | £37,835 | £91,366 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change