Flat
W12
1 bed
1 bath
Wood Lane, London W12
London, England · W12
View property listing
Initial Investment
£263,250First YearProfit From Rental Income
£4,921
↗ 2%After 5 Years
Change In Property Value
£107,007
↗ 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 | £30,612 | £31,071 | £31,537 | £32,326 | £33,134 | £158,680 |
| Total Expenses | £30,319 | £30,414 | £30,502 | £30,623 | £30,746 | £152,604 |
| Profit Before Tax | £293 | £657 | £1,035 | £1,703 | £2,388 | £6,076 |
| Profit After Tax | £238 | £532 | £838 | £1,379 | £1,934 | £4,921 |
| Change In Property Value | £8 | £15,700 | £28,025 | £37,293 | £25,981 | £107,007 |
| Net Return | £246 | £16,232 | £28,863 | £38,672 | £27,915 | £111,928 |
| 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