Flat
W12
3 beds
2 baths
Stanlake Road, London W12
London, England · W12
View property listing
Initial Investment
£200,950First YearProfit From Rental Income
£32,919
↗ 16%After 5 Years
Change In Property Value
£62,660
↗ 10%After 5 Years
Return On Investment
48%
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 | £39,192 | £39,780 | £40,774 | £41,794 | £43,048 | £204,588 |
| Total Expenses | £32,421 | £32,581 | £32,776 | £32,975 | £33,194 | £163,947 |
| Profit Before Tax | £6,771 | £7,199 | £7,999 | £8,819 | £9,853 | £40,641 |
| Profit After Tax | £5,485 | £5,831 | £6,479 | £7,144 | £7,981 | £32,919 |
| Change In Property Value | £6 | £6 | £12,140 | £21,670 | £28,837 | £62,660 |
| Net Return | £5,491 | £5,837 | £18,619 | £28,814 | £36,818 | £95,579 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change