Flat W13 1 bed 1 bath

Broadway, London W13

London, England · W13

Initial Investment

First Year

£98,732First Year

Profit From Rental Income

After 5 Years

£6,829

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£32,512

↗ 10%After 5 Years

Return On Investment

40%

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	£17,316	£17,576	£18,015	£18,466	£19,019	£90,392
Total Expenses	£16,227	£16,299	£16,386	£16,475	£16,573	£81,961
Profit Before Tax	£1,089	£1,277	£1,629	£1,990	£2,446	£8,431
Profit After Tax	£882	£1,034	£1,320	£1,612	£1,982	£6,829
Change In Property Value	£3	£3	£6,299	£11,244	£14,962	£32,512
Net Return	£885	£1,037	£7,619	£12,856	£16,944	£39,341
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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