Flat W12 2 beds 2 baths

Wood Lane, London W12

London, England · W12

Initial Investment

First Year

£329,850First Year

Profit From Rental Income

After 5 Years

£53,824

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£100,028

↗ 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	£62,568	£63,507	£65,094	£66,722	£68,723	£326,613
Total Expenses	£51,458	£51,707	£52,011	£52,322	£52,666	£260,164
Profit Before Tax	£11,110	£11,799	£13,083	£14,400	£16,057	£66,449
Profit After Tax	£8,999	£9,558	£10,597	£11,664	£13,006	£53,824
Change In Property Value	£10	£10	£19,380	£34,594	£46,035	£100,028
Net Return	£9,009	£9,567	£29,978	£46,258	£59,041	£153,852
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change