Flat
W12
2 beds
2 baths
Wood Lane, London W12
London, England · W12
View property listing
Initial Investment
£329,850First YearProfit From Rental Income
£-25,136
↘ -8%After 5 Years
Change In Property Value
£100,028
↗ 10%After 5 Years
Return On Investment
23%
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 | £37,788 | £38,355 | £39,314 | £40,297 | £41,505 | £197,258 |
| Total Expenses | £44,224 | £44,327 | £44,465 | £44,608 | £44,771 | £222,394 |
| Profit Before Tax | £-6,436 | £-5,972 | £-5,152 | £-4,311 | £-3,266 | £-25,136 |
| Profit After Tax | £-6,436 | £-5,972 | £-5,152 | £-4,311 | £-3,266 | £-25,136 |
| Change In Property Value | £10 | £10 | £19,380 | £34,594 | £46,035 | £100,028 |
| Net Return | £-6,426 | £-5,962 | £14,229 | £30,283 | £42,769 | £74,892 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change