Flat W12 2 beds 2 baths

White City Living, The Westmont, White City W12

London, England · W12

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£10,308

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£149,945

↗ 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	£42,900	£43,543	£44,197	£45,302	£46,434	£222,376
Total Expenses	£41,683	£41,797	£41,903	£42,055	£42,211	£209,649
Profit Before Tax	£1,218	£1,747	£2,293	£3,246	£4,223	£12,726
Profit After Tax	£986	£1,415	£1,858	£2,629	£3,420	£10,308
Change In Property Value	£11	£22,000	£39,270	£52,258	£36,406	£149,945
Net Return	£997	£23,415	£41,128	£54,887	£39,827	£160,254
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	14%	10%	42%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change