Flat
W12
2 beds
2 baths
Wood Lane, London W12
London, England · W12
View property listing
Initial Investment
£404,250First YearProfit From Rental Income
£-27,925
↘ -7%After 5 Years
Change In Property Value
£119,229
↗ 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 | £45,048 | £45,724 | £46,867 | £48,038 | £49,480 | £235,157 |
| Total Expenses | £52,329 | £52,443 | £52,600 | £52,761 | £52,948 | £263,082 |
| Profit Before Tax | £-7,281 | £-6,719 | £-5,733 | £-4,723 | £-3,468 | £-27,925 |
| Profit After Tax | £-7,281 | £-6,719 | £-5,733 | £-4,723 | £-3,468 | £-27,925 |
| Change In Property Value | £12 | £12 | £23,100 | £41,234 | £54,871 | £119,229 |
| Net Return | £-7,270 | £-6,708 | £17,367 | £36,512 | £51,403 | £91,304 |
| 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