Flat
W12
1 bed
1 bath
White City, White City Living, Wood Lane, London W12
London, England · W12
View property listing
Initial Investment
£263,250First YearProfit From Rental Income
£-22,349
↘ -8%After 5 Years
Change In Property Value
£81,034
↗ 10%After 5 Years
Return On Investment
22%
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 | £30,612 | £31,071 | £31,848 | £32,644 | £33,623 | £159,799 |
| Total Expenses | £36,206 | £36,298 | £36,419 | £36,542 | £36,683 | £182,148 |
| Profit Before Tax | £-5,594 | £-5,227 | £-4,571 | £-3,898 | £-3,059 | £-22,349 |
| Profit After Tax | £-5,594 | £-5,227 | £-4,571 | £-3,898 | £-3,059 | £-22,349 |
| Change In Property Value | £8 | £8 | £15,700 | £28,025 | £37,293 | £81,034 |
| Net Return | £-5,586 | £-5,219 | £11,130 | £24,127 | £34,234 | £58,686 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change