Flat
W12
2 beds
2 baths
Wood Lane, London W12
London, England · W12
View property listing
Initial Investment
£404,250First YearProfit From Rental Income
£64,523
↗ 16%After 5 Years
Change In Property Value
£119,229
↗ 10%After 5 Years
Return On Investment
45%
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 | £74,568 | £75,687 | £77,579 | £79,518 | £81,904 | £389,255 |
| Total Expenses | £61,238 | £61,533 | £61,893 | £62,262 | £62,670 | £309,597 |
| Profit Before Tax | £13,330 | £14,153 | £15,685 | £17,256 | £19,234 | £79,658 |
| Profit After Tax | £10,797 | £11,464 | £12,705 | £13,978 | £15,579 | £64,523 |
| Change In Property Value | £12 | £12 | £23,100 | £41,234 | £54,871 | £119,229 |
| Net Return | £10,809 | £11,476 | £35,806 | £55,212 | £70,450 | £183,752 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change