Flat
W12
1 bed
1 bath
London 7Nt W12
London, England · W12
View property listing
Initial Investment
£41,950First YearProfit From Rental Income
£-16,422
↘ -39%After 5 Years
Change In Property Value
£14,091
↗ 10%After 5 Years
Return On Investment
-6%
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 | £5,328 | £5,408 | £5,543 | £5,682 | £5,852 | £27,813 |
| Total Expenses | £8,701 | £8,773 | £8,845 | £8,920 | £8,995 | £44,235 |
| Profit Before Tax | £-3,373 | £-3,365 | £-3,302 | £-3,238 | £-3,143 | £-16,422 |
| Profit After Tax | £-3,373 | £-3,365 | £-3,302 | £-3,238 | £-3,143 | £-16,422 |
| Change In Property Value | £1 | £1 | £2,730 | £4,873 | £6,485 | £14,091 |
| Net Return | £-3,372 | £-3,363 | £-572 | £1,635 | £3,342 | £-2,331 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -7% | -39% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change