Flat W12 2 beds 2 baths

Television Center, Wood Crescent, London W12

London, England · W12

Initial Investment

First Year

£299,300First Year

Profit From Rental Income

After 5 Years

£-23,895

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£91,667

↗ 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	£34,632	£35,151	£36,030	£36,931	£38,039	£180,784
Total Expenses	£40,695	£40,793	£40,923	£41,057	£41,211	£204,679
Profit Before Tax	£-6,063	£-5,641	£-4,893	£-4,126	£-3,172	£-23,895
Profit After Tax	£-6,063	£-5,641	£-4,893	£-4,126	£-3,172	£-23,895
Change In Property Value	£9	£9	£17,760	£31,702	£42,187	£91,667
Net Return	£-6,054	£-5,632	£12,867	£27,576	£39,015	£67,772
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	4%	9%	13%	23%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change