Flat W7 2 beds 1 bath

Ipswich Court, Hanwell W7

London, England · W7

Initial Investment

First Year

£136,900First Year

Profit From Rental Income

After 5 Years

£-12,863

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£43,769

↗ 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	£17,388	£17,649	£18,090	£18,542	£19,099	£90,768
Total Expenses	£20,561	£20,633	£20,720	£20,809	£20,908	£103,631
Profit Before Tax	£-3,173	£-2,984	£-2,630	£-2,267	£-1,809	£-12,863
Profit After Tax	£-3,173	£-2,984	£-2,630	£-2,267	£-1,809	£-12,863
Change In Property Value	£4	£4	£8,480	£15,137	£20,143	£43,769
Net Return	£-3,169	£-2,980	£5,850	£12,870	£18,334	£30,906
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-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