Flat W6 2 beds 1 bath

Morris Court, Tierney Lane London W6

London, England · W6

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£-41,336

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

15%

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	£27,204	£27,612	£28,302	£29,010	£29,880	£142,009
Total Expenses	£36,460	£36,547	£36,659	£36,774	£36,904	£183,344
Profit Before Tax	£-9,256	£-8,935	£-8,357	£-7,764	£-7,023	£-41,336
Profit After Tax	£-9,256	£-8,935	£-8,357	£-7,764	£-7,023	£-41,336
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£-9,248	£-8,927	£7,643	£20,797	£30,983	£41,247
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	-3%	3%	8%	12%	15%

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