Flat
W12
2 beds
0 baths
Richmond Way, London W12
London, England · W12
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£29,608
↗ 21%After 5 Years
Change In Property Value
£45,421
↗ 10%After 5 Years
Return On Investment
53%
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 | £28,404 | £28,830 | £29,551 | £30,290 | £31,198 | £148,273 |
| Total Expenses | £22,137 | £22,222 | £22,334 | £22,448 | £22,578 | £111,720 |
| Profit Before Tax | £6,267 | £6,608 | £7,217 | £7,841 | £8,620 | £36,553 |
| Profit After Tax | £5,076 | £5,352 | £5,846 | £6,352 | £6,982 | £29,608 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £5,080 | £5,357 | £14,646 | £22,060 | £27,885 | £75,028 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change