Flat
W12
1 bed
1 bath
Ariel Way, London W12
London, England · W12
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£-480
↘ -2%After 5 Years
Change In Property Value
£9,807
↗ 10%After 5 Years
Return On Investment
32%
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 | £6,132 | £6,224 | £6,380 | £6,539 | £6,735 | £32,010 |
| Total Expenses | £6,382 | £6,438 | £6,496 | £6,556 | £6,618 | £32,490 |
| Profit Before Tax | £-250 | £-214 | £-116 | £-17 | £117 | £-480 |
| Profit After Tax | £-250 | £-214 | £-116 | £-17 | £117 | £-480 |
| Change In Property Value | £1 | £1 | £1,900 | £3,392 | £4,513 | £9,807 |
| Net Return | £-249 | £-213 | £1,784 | £3,375 | £4,630 | £9,327 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change