Flat W13 2 beds 2 baths

Felix Road W13

London, England · W13

Initial Investment

First Year

£100,482First Year

Profit From Rental Income

After 5 Years

£7,076

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£33,028

↗ 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	£17,592	£17,856	£18,302	£18,760	£19,323	£91,833
Total Expenses	£16,453	£16,526	£16,613	£16,703	£16,802	£83,097
Profit Before Tax	£1,139	£1,330	£1,689	£2,057	£2,521	£8,736
Profit After Tax	£922	£1,078	£1,368	£1,666	£2,042	£7,076
Change In Property Value	£3	£3	£6,399	£11,422	£15,200	£33,028
Net Return	£926	£1,081	£7,767	£13,089	£17,242	£40,104
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