Flat W13 3 beds 2 baths

Crane Court, Gurnell Grove, London W13

London, England · W13

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£-10,638

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 10%After 5 Years

Return On Investment

23%

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	£13,680	£13,885	£14,232	£14,588	£15,026	£71,411
Total Expenses	£16,320	£16,356	£16,405	£16,455	£16,513	£82,049
Profit Before Tax	£-2,640	£-2,471	£-2,173	£-1,867	£-1,487	£-10,638
Profit After Tax	£-2,640	£-2,471	£-2,173	£-1,867	£-1,487	£-10,638
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£-2,636	£-2,467	£5,027	£10,985	£15,615	£26,524
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	-2%	4%	10%	14%	23%

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