Flat
W12
0 beds
0 baths
Goldhawk Road, London W12
London, England · W12
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£6,065
↗ 2%After 5 Years
Change In Property Value
£115,867
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,156 | £33,653 | £34,158 | £35,012 | £35,887 | £171,867 |
| Total Expenses | £32,664 | £32,764 | £32,856 | £32,983 | £33,113 | £164,380 |
| Profit Before Tax | £492 | £889 | £1,303 | £2,029 | £2,774 | £7,487 |
| Profit After Tax | £398 | £720 | £1,055 | £1,644 | £2,247 | £6,065 |
| Change In Property Value | £9 | £17,000 | £30,345 | £40,381 | £28,132 | £115,867 |
| Net Return | £407 | £17,720 | £31,400 | £42,025 | £30,379 | £121,932 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change