Flat
W12
1 bed
1 bath
Bowery Apartments, White City Living W12
London, England · W12
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£-20,138
↘ -9%After 5 Years
Change In Property Value
£66,066
↗ 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 | £24,960 | £25,334 | £25,968 | £26,617 | £27,415 | £130,295 |
| Total Expenses | £29,888 | £29,971 | £30,078 | £30,187 | £30,309 | £150,433 |
| Profit Before Tax | £-4,928 | £-4,637 | £-4,110 | £-3,570 | £-2,894 | £-20,138 |
| Profit After Tax | £-4,928 | £-4,637 | £-4,110 | £-3,570 | £-2,894 | £-20,138 |
| Change In Property Value | £6 | £6 | £12,800 | £22,848 | £30,405 | £66,066 |
| Net Return | £-4,922 | £-4,631 | £8,690 | £19,279 | £27,511 | £45,928 |
| 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