Flat W3 1 bed 1 bath

Gunnersbury Lane, London W3

London, England · W3

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£6,821

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 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	£16,229	£16,301	£16,388	£16,477	£16,575	£81,971
Profit Before Tax	£1,087	£1,275	£1,627	£1,989	£2,444	£8,421
Profit After Tax	£880	£1,032	£1,318	£1,611	£1,980	£6,821
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£883	£1,036	£7,618	£12,856	£16,945	£39,338
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