Detached W12 2 beds 2 baths

Devonport Road, London W12

London, England · W12

Initial Investment

First Year

£326,250First Year

Profit From Rental Income

After 5 Years

£11,679

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£99,099

↗ 10%After 5 Years

Return On Investment

34%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£44,160	£44,822	£45,943	£47,092	£48,504	£230,521
Total Expenses	£43,004	£43,082	£43,205	£43,330	£43,482	£216,103
Profit Before Tax	£1,156	£1,741	£2,738	£3,761	£5,022	£14,418
Profit After Tax	£936	£1,410	£2,218	£3,047	£4,068	£11,679
Change In Property Value	£10	£10	£19,200	£34,273	£45,607	£99,099
Net Return	£946	£1,420	£21,419	£37,319	£49,675	£110,778
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	11%	15%	34%

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