Flat W5 1 bed 1 bath

Eaton Rise, London W5

London, England · W5

Initial Investment

First Year

£110,650First Year

Profit From Rental Income

After 5 Years

£8,482

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£36,027

↗ 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	£19,188	£19,476	£19,963	£20,462	£21,076	£100,164
Total Expenses	£17,765	£17,840	£17,932	£18,026	£18,130	£89,693
Profit Before Tax	£1,423	£1,636	£2,031	£2,436	£2,946	£10,471
Profit After Tax	£1,152	£1,325	£1,645	£1,973	£2,386	£8,482
Change In Property Value	£3	£3	£6,980	£12,460	£16,580	£36,027
Net Return	£1,156	£1,328	£8,625	£14,433	£18,966	£44,509
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
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