Flat
W12
2 beds
2 baths
Devonport Road, London W12
London, England · W12
View property listing
Initial Investment
£326,250First YearProfit From Rental Income
£82,053
↗ 25%After 5 Years
Change In Property Value
£99,099
↗ 10%After 5 Years
Return On Investment
56%
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 | £64,320 | £65,285 | £66,917 | £68,590 | £70,648 | £335,759 |
| Total Expenses | £46,520 | £46,662 | £46,869 | £47,080 | £47,328 | £234,459 |
| Profit Before Tax | £17,800 | £18,622 | £20,048 | £21,510 | £23,319 | £101,300 |
| Profit After Tax | £14,418 | £15,084 | £16,239 | £17,423 | £18,889 | £82,053 |
| Change In Property Value | £10 | £10 | £19,200 | £34,273 | £45,607 | £99,099 |
| Net Return | £14,428 | £15,094 | £35,439 | £51,696 | £64,496 | £181,152 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change