Flat
W12
1 bed
1 bath
London 7Nt W12
London, England · W12
View property listing
Initial Investment
£41,950First YearProfit From Rental Income
£-12,490
↘ -30%After 5 Years
Change In Property Value
£14,091
↗ 10%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,328 | £5,408 | £5,543 | £5,682 | £5,852 | £27,813 |
| Total Expenses | £7,948 | £8,002 | £8,059 | £8,117 | £8,176 | £40,303 |
| Profit Before Tax | £-2,620 | £-2,595 | £-2,516 | £-2,435 | £-2,324 | £-12,490 |
| Profit After Tax | £-2,620 | £-2,595 | £-2,516 | £-2,435 | £-2,324 | £-12,490 |
| Change In Property Value | £1 | £1 | £2,730 | £4,873 | £6,485 | £14,091 |
| Net Return | £-2,619 | £-2,593 | £214 | £2,438 | £4,161 | £1,601 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change