Flat
W12
6 beds
3 baths
Sundew Avenue, London W12
London, England · W12
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£5,041
↗ 2%After 5 Years
Change In Property Value
£107,688
↗ 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 | £30,816 | £31,278 | £31,747 | £32,541 | £33,355 | £159,737 |
| Total Expenses | £30,500 | £30,596 | £30,684 | £30,805 | £30,929 | £153,514 |
| Profit Before Tax | £316 | £682 | £1,063 | £1,736 | £2,425 | £6,223 |
| Profit After Tax | £256 | £553 | £861 | £1,406 | £1,965 | £5,041 |
| Change In Property Value | £8 | £15,800 | £28,203 | £37,531 | £26,146 | £107,688 |
| Net Return | £264 | £16,353 | £29,065 | £38,937 | £28,111 | £112,729 |
| 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