Flat
W7
2 beds
1 bath
Copley Close, Hanwell W7
London, England · W7
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-29,185
↘ -38%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
-4%
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 | £10,248 | £10,402 | £10,662 | £10,928 | £11,256 | £53,496 |
| Total Expenses | £16,256 | £16,393 | £16,533 | £16,676 | £16,822 | £82,681 |
| Profit Before Tax | £-6,008 | £-5,991 | £-5,871 | £-5,748 | £-5,566 | £-29,185 |
| Profit After Tax | £-6,008 | £-5,991 | £-5,871 | £-5,748 | £-5,566 | £-29,185 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-6,005 | £-5,989 | £-871 | £3,177 | £6,311 | £-3,378 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -7% | -38% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change