Flat
W12
2 beds
2 baths
Westmont Apartments, White City Living, London W12
London, England · W12
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£55,329
↗ 16%After 5 Years
Change In Property Value
£102,712
↗ 10%After 5 Years
Return On Investment
46%
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 | £64,248 | £65,212 | £66,842 | £68,513 | £70,568 | £335,383 |
| Total Expenses | £52,825 | £53,081 | £53,393 | £53,712 | £54,065 | £267,076 |
| Profit Before Tax | £11,423 | £12,131 | £13,449 | £14,801 | £16,503 | £68,307 |
| Profit After Tax | £9,252 | £9,826 | £10,894 | £11,989 | £13,368 | £55,329 |
| Change In Property Value | £10 | £10 | £19,900 | £35,522 | £47,270 | £102,712 |
| Net Return | £9,262 | £9,836 | £30,794 | £47,511 | £60,638 | £158,041 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change