Flat W12 1 bed 1 bath

Bassein Park Road, London W12

London, England · W12

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£-15,684

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£35,614

↗ 10%After 5 Years

Return On Investment

18%

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	£13,452	£13,654	£13,995	£14,345	£14,775	£70,221
Total Expenses	£17,033	£17,099	£17,176	£17,255	£17,341	£85,905
Profit Before Tax	£-3,581	£-3,445	£-3,181	£-2,910	£-2,566	£-15,684
Profit After Tax	£-3,581	£-3,445	£-3,181	£-2,910	£-2,566	£-15,684
Change In Property Value	£3	£3	£6,900	£12,317	£16,390	£35,614
Net Return	£-3,578	£-3,442	£3,719	£9,407	£13,825	£19,930
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	3%	9%	13%	18%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change