Flat W7 2 beds 2 baths

Copley Close, London W7

London, England · W7

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-13,171

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

23%

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	£19,476	£19,768	£20,262	£20,769	£21,392	£101,667
Total Expenses	£22,793	£22,868	£22,961	£23,055	£23,160	£114,838
Profit Before Tax	£-3,317	£-3,100	£-2,698	£-2,286	£-1,768	£-13,171
Profit After Tax	£-3,317	£-3,100	£-2,698	£-2,286	£-1,768	£-13,171
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£-3,312	£-3,096	£6,802	£14,671	£20,798	£35,863
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-9%
Total Net Return (%)	-2%	-2%	4%	9%	13%	23%

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