Flat
W12
2 beds
2 baths
Westmont Apartments, White City Living, London W12
London, England · W12
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£-25,502
↘ -7%After 5 Years
Change In Property Value
£102,712
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,808 | £39,390 | £40,375 | £41,384 | £42,626 | £202,583 |
| Total Expenses | £45,357 | £45,462 | £45,603 | £45,748 | £45,915 | £228,085 |
| Profit Before Tax | £-6,549 | £-6,072 | £-5,228 | £-4,364 | £-3,289 | £-25,502 |
| Profit After Tax | £-6,549 | £-6,072 | £-5,228 | £-4,364 | £-3,289 | £-25,502 |
| Change In Property Value | £10 | £10 | £19,900 | £35,522 | £47,270 | £102,712 |
| Net Return | £-6,539 | £-6,062 | £14,672 | £31,159 | £43,981 | £77,211 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change