Flat
W12
2 beds
2 baths
54 Wood Lane, London W12
London, England · W12
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£-27,106
↘ -7%After 5 Years
Change In Property Value
£113,551
↗ 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 | £42,900 | £43,543 | £44,632 | £45,748 | £47,120 | £223,944 |
| Total Expenses | £49,933 | £50,043 | £50,195 | £50,350 | £50,530 | £251,050 |
| Profit Before Tax | £-7,033 | £-6,499 | £-5,563 | £-4,602 | £-3,410 | £-27,106 |
| Profit After Tax | £-7,033 | £-6,499 | £-5,563 | £-4,602 | £-3,410 | £-27,106 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £-7,022 | £-6,488 | £16,438 | £34,669 | £48,849 | £86,445 |
| Return From Rental Income (%) | -2% | -2% | -1% | -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