Flat
W13
2 beds
2 baths
130, Broadway W13
London, England · W13
View property listing
Initial Investment
£229,475First YearProfit From Rental Income
£24,986
↗ 11%After 5 Years
Change In Property Value
£71,073
↗ 10%After 5 Years
Return On Investment
42%
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 | £37,860 | £38,428 | £39,389 | £40,373 | £41,585 | £197,634 |
| Total Expenses | £33,102 | £33,205 | £33,344 | £33,486 | £33,650 | £166,788 |
| Profit Before Tax | £4,758 | £5,223 | £6,045 | £6,887 | £7,934 | £30,846 |
| Profit After Tax | £3,854 | £4,231 | £4,896 | £5,578 | £6,427 | £24,986 |
| Change In Property Value | £7 | £7 | £13,770 | £24,580 | £32,709 | £71,073 |
| Net Return | £3,861 | £4,237 | £18,666 | £30,158 | £39,136 | £96,058 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change