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

£65,985

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£121,810

↗ 10%After 5 Years

Return On Investment

45%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£76,188	£77,331	£79,264	£81,246	£83,683	£397,712
Total Expenses	£62,554	£62,855	£63,223	£63,599	£64,016	£316,248
Profit Before Tax	£13,634	£14,475	£16,041	£17,646	£19,667	£81,463
Profit After Tax	£11,043	£11,725	£12,993	£14,294	£15,930	£65,985
Change In Property Value	£12	£12	£23,600	£42,127	£56,059	£121,810
Net Return	£11,055	£11,737	£36,594	£56,420	£71,989	£187,795
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	17%	45%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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