Flat
W12
2 beds
1 bath
White City Estate, London W12
London, England · W12
View property listing
Initial Investment
£114,499First YearProfit From Rental Income
£-15,896
↘ -14%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,040 | £14,251 | £14,607 | £14,972 | £15,421 | £73,291 |
| Total Expenses | £17,687 | £17,754 | £17,833 | £17,913 | £18,001 | £89,187 |
| Profit Before Tax | £-3,647 | £-3,503 | £-3,226 | £-2,941 | £-2,579 | £-15,896 |
| Profit After Tax | £-3,647 | £-3,503 | £-3,226 | £-2,941 | £-2,579 | £-15,896 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £-3,643 | £-3,500 | £3,974 | £9,911 | £14,523 | £21,266 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change