Flat W10 0 beds 1 bath

Atrium Apartments, West Row, London W10

London, England · W10

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£-31,119

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 10%After 5 Years

Return On Investment

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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£17,363	£17,425	£17,496	£17,568	£17,645	£87,496
Profit Before Tax	£-6,563	£-6,463	£-6,260	£-6,051	£-5,782	£-31,119
Profit After Tax	£-6,563	£-6,463	£-6,260	£-6,051	£-5,782	£-31,119
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£-6,559	£-6,460	£941	£6,802	£11,320	£6,044
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-27%
Total Net Return (%)	-6%	-6%	1%	6%	10%	5%

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