Flat W12 0 beds 1 bath

54 Wood Lane, London W12

London, England · W12

Initial Investment

First Year

£214,250First Year

Profit From Rental Income

After 5 Years

£117,491

↗ 55%After 5 Years

Change In Property Value

After 5 Years

£66,582

↗ 10%After 5 Years

Return On Investment

86%

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	£66,000	£66,990	£68,665	£70,381	£72,493	£344,529
Total Expenses	£39,290	£39,553	£39,873	£40,200	£40,563	£199,478
Profit Before Tax	£26,710	£27,437	£28,792	£30,181	£31,930	£145,050
Profit After Tax	£21,635	£22,224	£23,322	£24,447	£25,863	£117,491
Change In Property Value	£6	£6	£12,900	£23,027	£30,642	£66,582
Net Return	£21,641	£22,231	£36,222	£47,474	£56,506	£184,073
Return From Rental Income (%)	10%	10%	11%	11%	12%	55%
Total Net Return (%)	10%	10%	17%	22%	26%	86%

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