Flat
W12
3 beds
1 bath
Westville Road, London W12
London, England · W12
View property listing
Initial Investment
£303,482First YearProfit From Rental Income
£49,814
↗ 16%After 5 Years
Change In Property Value
£92,901
↗ 10%After 5 Years
Return On Investment
47%
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 | £58,104 | £58,976 | £60,450 | £61,961 | £63,820 | £303,311 |
| Total Expenses | £47,827 | £48,059 | £48,342 | £48,632 | £48,952 | £241,812 |
| Profit Before Tax | £10,277 | £10,916 | £12,108 | £13,329 | £14,868 | £61,498 |
| Profit After Tax | £8,324 | £8,842 | £9,807 | £10,797 | £12,043 | £49,814 |
| Change In Property Value | £9 | £9 | £17,999 | £32,129 | £42,754 | £92,901 |
| Net Return | £8,333 | £8,851 | £27,807 | £42,926 | £54,797 | £142,714 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change