Flat
W12
0 beds
1 bath
54 Wood Lane, London W12
London, England · W12
View property listing
Initial Investment
£214,250First YearProfit From Rental Income
£-20,228
↘ -9%After 5 Years
Change In Property Value
£66,582
↗ 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 | £25,152 | £25,529 | £26,168 | £26,822 | £27,626 | £131,297 |
| Total Expenses | £30,106 | £30,189 | £30,296 | £30,405 | £30,528 | £151,525 |
| Profit Before Tax | £-4,954 | £-4,660 | £-4,129 | £-3,584 | £-2,902 | £-20,228 |
| Profit After Tax | £-4,954 | £-4,660 | £-4,129 | £-3,584 | £-2,902 | £-20,228 |
| Change In Property Value | £6 | £6 | £12,900 | £23,027 | £30,642 | £66,582 |
| Net Return | £-4,947 | £-4,654 | £8,772 | £19,443 | £27,740 | £46,354 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| 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