Flat
W12
2 beds
2 baths
Television Center, Wood Crescent, London W12
London, England · W12
View property listing
Initial Investment
£299,300First YearProfit From Rental Income
£6,690
↗ 2%After 5 Years
Change In Property Value
£121,047
↗ 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 | £34,632 | £35,151 | £35,679 | £36,571 | £37,485 | £179,518 |
| Total Expenses | £34,035 | £34,137 | £34,230 | £34,361 | £34,495 | £171,258 |
| Profit Before Tax | £597 | £1,015 | £1,448 | £2,209 | £2,990 | £8,260 |
| Profit After Tax | £484 | £822 | £1,173 | £1,790 | £2,422 | £6,690 |
| Change In Property Value | £9 | £17,760 | £31,702 | £42,186 | £29,390 | £121,047 |
| Net Return | £493 | £18,582 | £32,875 | £43,976 | £31,811 | £127,737 |
| 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