Flat
W9
2 beds
2 baths
Beech Court, Carlton Gate W9
London, England · W9
View property listing
Initial Investment
£184,499First YearProfit From Rental Income
£18,737
↗ 10%After 5 Years
Change In Property Value
£57,808
↗ 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 | £30,792 | £31,254 | £32,035 | £32,836 | £33,821 | £160,738 |
| Total Expenses | £27,297 | £27,389 | £27,510 | £27,634 | £27,776 | £137,607 |
| Profit Before Tax | £3,495 | £3,865 | £4,525 | £5,202 | £6,046 | £23,131 |
| Profit After Tax | £2,831 | £3,130 | £3,665 | £4,213 | £4,897 | £18,737 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,808 |
| Net Return | £2,836 | £3,136 | £14,865 | £24,206 | £31,501 | £76,544 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change