Flat
W12
0 beds
1 bath
54 Wood Lane, London W12
London, England · W12
View property listing
Initial Investment
£214,250First YearProfit From Rental Income
£2,510
↗ 1%After 5 Years
Change In Property Value
£87,923
↗ 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 | £25,152 | £25,529 | £25,912 | £26,560 | £27,224 | £130,378 |
| Total Expenses | £25,268 | £25,356 | £25,435 | £25,542 | £25,651 | £127,251 |
| Profit Before Tax | £-116 | £173 | £477 | £1,018 | £1,573 | £3,126 |
| Profit After Tax | £-116 | £141 | £386 | £825 | £1,274 | £2,510 |
| Change In Property Value | £6 | £12,900 | £23,027 | £30,642 | £21,347 | £87,923 |
| Net Return | £-110 | £13,041 | £23,413 | £31,467 | £22,622 | £90,433 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change