Flat
W12
2 beds
2 baths
White City, White City Living, Wood Lane, White City W12
London, England · W12
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£-25,592
↘ -7%After 5 Years
Change In Property Value
£103,229
↗ 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 | £39,000 | £39,585 | £40,575 | £41,589 | £42,837 | £203,585 |
| Total Expenses | £45,575 | £45,680 | £45,821 | £45,967 | £46,134 | £229,177 |
| Profit Before Tax | £-6,575 | £-6,095 | £-5,247 | £-4,378 | £-3,297 | £-25,592 |
| Profit After Tax | £-6,575 | £-6,095 | £-5,247 | £-4,378 | £-3,297 | £-25,592 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £-6,565 | £-6,084 | £14,754 | £31,323 | £44,210 | £77,637 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| 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