Flat
W12
1 bed
1 bath
Oaklands Grove, London W12
London, England · W12
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-15,414
↘ -15%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,876 | £13,069 | £13,396 | £13,731 | £14,143 | £67,214 |
| Total Expenses | £16,380 | £16,446 | £16,521 | £16,599 | £16,682 | £82,628 |
| Profit Before Tax | £-3,504 | £-3,377 | £-3,125 | £-2,868 | £-2,540 | £-15,414 |
| Profit After Tax | £-3,504 | £-3,377 | £-3,125 | £-2,868 | £-2,540 | £-15,414 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £-3,501 | £-3,373 | £3,475 | £8,913 | £13,138 | £18,651 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change