Flat
W7
2 beds
1 bath
Copley Close, London W7
London, England · W7
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-12,447
↘ -11%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
21%
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 | £14,352 | £14,567 | £14,931 | £15,305 | £15,764 | £74,919 |
| Total Expenses | £17,321 | £17,389 | £17,468 | £17,550 | £17,638 | £87,366 |
| Profit Before Tax | £-2,969 | £-2,822 | £-2,537 | £-2,245 | £-1,874 | £-12,447 |
| Profit After Tax | £-2,969 | £-2,822 | £-2,537 | £-2,245 | £-1,874 | £-12,447 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-2,966 | £-2,818 | £4,463 | £10,250 | £14,753 | £23,683 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change