Flat
W12
1 bed
1 bath
Devonport Road, London W12
London, England · W12
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£22,169
↗ 19%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
51%
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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £19,600 | £19,689 | £19,800 | £19,913 | £20,040 | £99,041 |
| Profit Before Tax | £4,616 | £4,890 | £5,394 | £5,910 | £6,559 | £27,369 |
| Profit After Tax | £3,739 | £3,961 | £4,369 | £4,787 | £5,312 | £22,169 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £3,743 | £3,965 | £11,869 | £18,175 | £23,128 | £60,880 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change