Flat
W12
1 bed
1 bath
Ariel Way, London W12
London, England · W12
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£-4,765
↘ -16%After 5 Years
Change In Property Value
£9,807
↗ 10%After 5 Years
Return On Investment
17%
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 | £5,220 | £5,298 | £5,431 | £5,567 | £5,734 | £27,249 |
| Total Expenses | £6,291 | £6,345 | £6,401 | £6,459 | £6,518 | £32,014 |
| Profit Before Tax | £-1,071 | £-1,047 | £-970 | £-892 | £-784 | £-4,765 |
| Profit After Tax | £-1,071 | £-1,047 | £-970 | £-892 | £-784 | £-4,765 |
| Change In Property Value | £1 | £1 | £1,900 | £3,392 | £4,513 | £9,807 |
| Net Return | £-1,070 | £-1,046 | £930 | £2,499 | £3,729 | £5,042 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 17% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change