Flat W12 0 beds 1 bath

White City Estate, London W12

London, England · W12

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-14,079

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 10%After 5 Years

Return On Investment

15%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,360	£9,500	£9,738	£9,981	£10,281	£48,860
Total Expenses	£12,458	£12,518	£12,585	£12,653	£12,726	£62,939
Profit Before Tax	£-3,098	£-3,018	£-2,847	£-2,672	£-2,445	£-14,079
Profit After Tax	£-3,098	£-3,018	£-2,847	£-2,672	£-2,445	£-14,079
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£-3,096	£-3,015	£1,953	£5,897	£8,957	£10,696
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	3%	8%	12%	15%

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