Flat
W12
1 bed
1 bath
Wood Lane, London W12
London, England · W12
View property listing
Initial Investment
£263,250First YearProfit From Rental Income
£43,205
↗ 16%After 5 Years
Change In Property Value
£81,034
↗ 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 | £50,688 | £51,448 | £52,735 | £54,053 | £55,674 | £264,598 |
| Total Expenses | £41,782 | £41,986 | £42,234 | £42,488 | £42,769 | £211,258 |
| Profit Before Tax | £8,906 | £9,463 | £10,501 | £11,565 | £12,906 | £53,340 |
| Profit After Tax | £7,214 | £7,665 | £8,505 | £9,368 | £10,454 | £43,205 |
| Change In Property Value | £8 | £8 | £15,700 | £28,025 | £37,293 | £81,034 |
| Net Return | £7,222 | £7,673 | £24,206 | £37,393 | £47,747 | £124,240 |
| 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