Flat
W13
1 bed
1 bath
130 Broadway W13
London, England · W13
View property listing
Initial Investment
£184,850First YearProfit From Rental Income
£18,804
↗ 10%After 5 Years
Change In Property Value
£57,911
↗ 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 | £30,852 | £31,315 | £32,098 | £32,900 | £33,887 | £161,052 |
| Total Expenses | £27,343 | £27,435 | £27,556 | £27,681 | £27,822 | £137,837 |
| Profit Before Tax | £3,509 | £3,880 | £4,541 | £5,220 | £6,065 | £23,215 |
| Profit After Tax | £2,842 | £3,142 | £3,678 | £4,228 | £4,913 | £18,804 |
| Change In Property Value | £6 | £6 | £11,220 | £20,028 | £26,652 | £57,911 |
| Net Return | £2,848 | £3,148 | £14,899 | £24,256 | £31,565 | £76,715 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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