Flat
W12
3 beds
2 baths
Carteret House, London W12
London, England · W12
View property listing
Initial Investment
£128,150First YearProfit From Rental Income
£37,026
↗ 29%After 5 Years
Change In Property Value
£41,188
↗ 10%After 5 Years
Return On Investment
61%
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 | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £20,710 | £20,800 | £20,916 | £21,034 | £21,169 | £104,629 |
| Profit Before Tax | £8,090 | £8,432 | £9,047 | £9,678 | £10,464 | £45,711 |
| Profit After Tax | £6,553 | £6,830 | £7,328 | £7,839 | £8,476 | £37,026 |
| Change In Property Value | £4 | £4 | £7,980 | £14,245 | £18,955 | £41,188 |
| Net Return | £6,557 | £6,834 | £15,308 | £22,083 | £27,431 | £78,214 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 21% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change