Flat
W12
6 beds
3 baths
Sundew Avenue, London W12
London, England · W12
View property listing
Initial Investment
£275,500First YearProfit From Rental Income
£5,530
↗ 2%After 5 Years
Change In Property Value
£111,778
↗ 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 | £31,980 | £32,460 | £32,947 | £33,770 | £34,615 | £165,771 |
| Total Expenses | £31,582 | £31,679 | £31,769 | £31,893 | £32,020 | £158,944 |
| Profit Before Tax | £399 | £780 | £1,177 | £1,877 | £2,594 | £6,827 |
| Profit After Tax | £323 | £632 | £954 | £1,520 | £2,101 | £5,530 |
| Change In Property Value | £8 | £16,400 | £29,274 | £38,956 | £27,139 | £111,778 |
| Net Return | £331 | £17,032 | £30,228 | £40,476 | £29,240 | £117,308 |
| 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