Flat
W12
2 beds
1 bath
Blaxland House, White City Estate W12
London, England · W12
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-3,377
↘ -3%After 5 Years
Change In Property Value
£45,665
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,068 | £13,264 | £13,463 | £13,800 | £14,145 | £67,739 |
| Total Expenses | £14,085 | £14,155 | £14,216 | £14,291 | £14,369 | £71,116 |
| Profit Before Tax | £-1,017 | £-891 | £-753 | £-492 | £-224 | £-3,377 |
| Profit After Tax | £-1,017 | £-891 | £-753 | £-492 | £-224 | £-3,377 |
| Change In Property Value | £3 | £6,700 | £11,960 | £15,915 | £11,087 | £45,665 |
| Net Return | £-1,014 | £5,809 | £11,207 | £15,423 | £10,863 | £42,288 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change