Flat W12 2 beds 1 bath

Melville Court, London W12

London, England · W12

Initial Investment

First Year

£107,482First Year

Profit From Rental Income

After 5 Years

£-3,278

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£46,340

↗ 14%After 5 Years

Return On Investment

40%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,260	£13,459	£13,661	£14,002	£14,352	£68,734
Total Expenses	£14,264	£14,334	£14,395	£14,471	£14,549	£72,012
Profit Before Tax	£-1,004	£-875	£-734	£-469	£-196	£-3,278
Profit After Tax	£-1,004	£-875	£-734	£-469	£-196	£-3,278
Change In Property Value	£3	£6,799	£12,136	£16,150	£11,251	£46,340
Net Return	£-1,000	£5,924	£11,402	£15,681	£11,055	£43,062
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	6%	11%	15%	10%	40%

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