Flat
W12
2 beds
2 baths
Stanlake Road, London W12
London, England · W12
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-18,410
↘ -11%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
21%
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 | £20,472 | £20,779 | £21,299 | £21,831 | £22,486 | £106,867 |
| Total Expenses | £24,877 | £24,953 | £25,048 | £25,145 | £25,253 | £125,277 |
| Profit Before Tax | £-4,405 | £-4,174 | £-3,750 | £-3,314 | £-2,767 | £-18,410 |
| Profit After Tax | £-4,405 | £-4,174 | £-3,750 | £-3,314 | £-2,767 | £-18,410 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-4,399 | £-4,169 | £6,751 | £15,429 | £22,174 | £35,785 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change