Flat
W12
3 beds
1 bath
Westville Road, London W12
London, England · W12
View property listing
Initial Investment
£314,229First YearProfit From Rental Income
£-24,549
↘ -8%After 5 Years
Change In Property Value
£95,997
↗ 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 | £36,264 | £36,808 | £37,728 | £38,671 | £39,832 | £189,303 |
| Total Expenses | £42,522 | £42,623 | £42,758 | £42,896 | £43,054 | £213,852 |
| Profit Before Tax | £-6,258 | £-5,815 | £-5,029 | £-4,224 | £-3,223 | £-24,549 |
| Profit After Tax | £-6,258 | £-5,815 | £-5,029 | £-4,224 | £-3,223 | £-24,549 |
| Change In Property Value | £9 | £9 | £18,599 | £33,200 | £44,180 | £95,997 |
| Net Return | £-6,249 | £-5,805 | £13,570 | £28,976 | £40,957 | £71,448 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change