Flat
W12
2 beds
1 bath
Blaxland House, White City Estate W12
London, England · W12
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-15,504
↘ -15%After 5 Years
Change In Property Value
£34,582
↗ 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 | £13,068 | £13,264 | £13,596 | £13,936 | £14,354 | £68,217 |
| Total Expenses | £16,598 | £16,664 | £16,740 | £16,818 | £16,902 | £83,721 |
| Profit Before Tax | £-3,530 | £-3,400 | £-3,144 | £-2,882 | £-2,548 | £-15,504 |
| Profit After Tax | £-3,530 | £-3,400 | £-3,144 | £-2,882 | £-2,548 | £-15,504 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £-3,527 | £-3,396 | £3,556 | £9,078 | £13,367 | £19,078 |
| 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