Flat
W12
2 beds
2 baths
Gainsborough Court, London W12
London, England · W12
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£40,162
↗ 22%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £27,421 | £27,521 | £27,656 | £27,793 | £27,951 | £138,342 |
| Profit Before Tax | £8,579 | £9,019 | £9,798 | £10,597 | £11,591 | £49,583 |
| Profit After Tax | £6,949 | £7,305 | £7,936 | £8,583 | £9,388 | £40,162 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £6,954 | £7,311 | £18,937 | £28,219 | £35,518 | £96,938 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change