Flat W12 2 beds 2 baths

Wood Lane, London W12

London, England · W12

Initial Investment

First Year

£414,250First Year

Profit From Rental Income

After 5 Years

£-28,318

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£121,810

↗ 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	£46,020	£46,710	£47,878	£49,075	£50,547	£240,231
Total Expenses	£53,419	£53,534	£53,693	£53,857	£54,047	£268,549
Profit Before Tax	£-7,399	£-6,823	£-5,815	£-4,782	£-3,499	£-28,318
Profit After Tax	£-7,399	£-6,823	£-5,815	£-4,782	£-3,499	£-28,318
Change In Property Value	£12	£12	£23,600	£42,127	£56,059	£121,810
Net Return	£-7,387	£-6,811	£17,785	£37,345	£52,559	£93,491
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
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