Flat W13 1 bed 1 bath

London W13

London, England · W13

Initial Investment

First Year

£161,400First Year

Profit From Rental Income

After 5 Years

£-20,266

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£50,995

↗ 10%After 5 Years

Return On Investment

19%

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	£18,768	£19,050	£19,526	£20,014	£20,614	£97,972
Total Expenses	£23,476	£23,550	£23,641	£23,734	£23,836	£118,238
Profit Before Tax	£-4,708	£-4,501	£-4,115	£-3,720	£-3,222	£-20,266
Profit After Tax	£-4,708	£-4,501	£-4,115	£-3,720	£-3,222	£-20,266
Change In Property Value	£5	£5	£9,880	£17,636	£23,469	£50,995
Net Return	£-4,703	£-4,496	£5,765	£13,916	£20,247	£30,729
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	13%	19%

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