Flat
W12
2 beds
2 baths
Television Center, Wood Crescent, London W12
London, England · W12
View property listing
Initial Investment
£299,300First YearProfit From Rental Income
£34,713
↗ 12%After 5 Years
Change In Property Value
£91,667
↗ 10%After 5 Years
Return On Investment
42%
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 | £48,840 | £49,573 | £50,812 | £52,082 | £53,645 | £254,951 |
| Total Expenses | £42,115 | £42,235 | £42,402 | £42,572 | £42,771 | £212,095 |
| Profit Before Tax | £6,725 | £7,338 | £8,410 | £9,510 | £10,873 | £42,856 |
| Profit After Tax | £5,447 | £5,944 | £6,812 | £7,703 | £8,807 | £34,713 |
| Change In Property Value | £9 | £9 | £17,760 | £31,702 | £42,187 | £91,667 |
| Net Return | £5,456 | £5,953 | £24,573 | £39,405 | £50,994 | £126,380 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change