Flat
W12
2 beds
2 baths
Television Center, Wood Crescent, London W12
London, England · W12
View property listing
Initial Investment
£299,300First YearProfit From Rental Income
£43,309
↗ 14%After 5 Years
Change In Property Value
£91,667
↗ 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 | £57,336 | £58,196 | £59,651 | £61,142 | £62,976 | £299,302 |
| Total Expenses | £48,577 | £48,838 | £49,147 | £49,463 | £49,809 | £245,834 |
| Profit Before Tax | £8,759 | £9,358 | £10,504 | £11,679 | £13,168 | £53,467 |
| Profit After Tax | £7,095 | £7,580 | £8,508 | £9,460 | £10,666 | £43,309 |
| Change In Property Value | £9 | £9 | £17,760 | £31,702 | £42,187 | £91,667 |
| Net Return | £7,104 | £7,589 | £26,268 | £41,162 | £52,852 | £134,975 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change