Flat W12 1 bed 1 bath

London 7Nt W12

London, England · W12

Initial Investment

First Year

£41,950First Year

Profit From Rental Income

After 5 Years

£-148

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£14,091

↗ 10%After 5 Years

Return On Investment

33%

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	£8,808	£8,940	£9,164	£9,393	£9,674	£45,979
Total Expenses	£9,049	£9,126	£9,207	£9,291	£9,378	£46,051
Profit Before Tax	£-241	£-186	£-44	£102	£297	£-72
Profit After Tax	£-241	£-186	£-44	£83	£240	£-148
Change In Property Value	£1	£1	£2,730	£4,873	£6,485	£14,091
Net Return	£-240	£-184	£2,686	£4,956	£6,725	£13,943
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	-1%	0%	6%	12%	16%	33%

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