Flat W7 3 beds 1 bath

Greenford Avenue, Hanwell W7

London, England · W7

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£-12,547

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£37,678

↗ 10%After 5 Years

Return On Investment

22%

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	£14,964	£15,188	£15,568	£15,957	£16,436	£78,114
Total Expenses	£17,978	£18,046	£18,127	£18,210	£18,300	£90,662
Profit Before Tax	£-3,014	£-2,858	£-2,559	£-2,253	£-1,864	£-12,547
Profit After Tax	£-3,014	£-2,858	£-2,559	£-2,253	£-1,864	£-12,547
Change In Property Value	£4	£4	£7,300	£13,031	£17,340	£37,678
Net Return	£-3,010	£-2,854	£4,741	£10,778	£15,476	£25,131
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-2%	4%	9%	13%	22%

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