Flat W13 0 beds 0 baths

Hardwick Green, London W13

London, England · W13

Initial Investment

First Year

£82,650First Year

Profit From Rental Income

After 5 Years

£4,577

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£27,768

↗ 10%After 5 Years

Return On Investment

39%

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	£14,784	£15,006	£15,381	£15,765	£16,238	£77,174
Total Expenses	£14,151	£14,219	£14,300	£14,382	£14,472	£71,524
Profit Before Tax	£633	£787	£1,081	£1,383	£1,766	£5,651
Profit After Tax	£513	£637	£876	£1,121	£1,431	£4,577
Change In Property Value	£3	£3	£5,380	£9,603	£12,780	£27,768
Net Return	£515	£640	£6,256	£10,724	£14,210	£32,346
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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