Flat W10 1 bed 1 bath

Harrow Road, London W10

London, England · W10

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-29,499

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

12%

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	£13,500	£13,703	£14,045	£14,396	£14,828	£70,472
Total Expenses	£19,904	£19,940	£19,989	£20,040	£20,098	£99,971
Profit Before Tax	£-6,404	£-6,238	£-5,944	£-5,644	£-5,270	£-29,499
Profit After Tax	£-6,404	£-6,238	£-5,944	£-5,644	£-5,270	£-29,499
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£-6,399	£-6,233	£3,056	£10,422	£16,108	£16,954
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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