Flat W5 1 bed 1 bath

Hanger Lane, London W5

London, England · W5

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-14,881

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 10%After 5 Years

Return On Investment

12%

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	£8,556	£8,684	£8,901	£9,124	£9,398	£44,663
Total Expenses	£11,782	£11,841	£11,906	£11,972	£12,042	£59,544
Profit Before Tax	£-3,226	£-3,157	£-3,005	£-2,848	£-2,644	£-14,881
Profit After Tax	£-3,226	£-3,157	£-3,005	£-2,848	£-2,644	£-14,881
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£-3,224	£-3,155	£1,496	£5,185	£8,045	£8,346
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	-5%	-5%	2%	8%	12%	12%

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