Flat W9 1 bed 2 baths

Florey Lodge, Admiral Walk, London W9

London, England · W9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-44,642

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£24,388	£24,480	£24,584	£24,690	£24,803	£122,944
Profit Before Tax	£-9,388	£-9,255	£-8,978	£-8,694	£-8,327	£-44,642
Profit After Tax	£-9,388	£-9,255	£-8,978	£-8,694	£-8,327	£-44,642
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£-9,383	£-9,250	£1,022	£9,156	£15,427	£6,973
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-27%
Total Net Return (%)	-6%	-6%	1%	6%	9%	4%

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