Flat W9 1 bed 1 bath

Edbrooke Road, London W9

London, England · W9

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£13,396

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

41%

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	£24,744	£25,115	£25,743	£26,387	£27,178	£129,167
Total Expenses	£22,328	£22,411	£22,517	£22,625	£22,747	£112,629
Profit Before Tax	£2,416	£2,704	£3,226	£3,761	£4,431	£16,538
Profit After Tax	£1,957	£2,190	£2,613	£3,047	£3,589	£13,396
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£1,961	£2,195	£11,613	£19,112	£24,968	£59,849
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	2%	8%	13%	17%	41%

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