Flat
W12
3 beds
2 baths
Stanlake Road, London W12
London, England · W12
View property listing
Initial Investment
£200,950First YearProfit From Rental Income
£1,864
↗ 1%After 5 Years
Change In Property Value
£82,743
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,676 | £24,031 | £24,392 | £25,001 | £25,626 | £122,727 |
| Total Expenses | £23,898 | £23,983 | £24,060 | £24,163 | £24,268 | £120,373 |
| Profit Before Tax | £-222 | £48 | £331 | £838 | £1,358 | £2,353 |
| Profit After Tax | £-222 | £39 | £268 | £679 | £1,100 | £1,864 |
| Change In Property Value | £6 | £12,140 | £21,670 | £28,837 | £20,090 | £82,743 |
| Net Return | £-216 | £12,179 | £21,938 | £29,516 | £21,190 | £84,607 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change