Flat
W12
3 beds
2 baths
Stanlake Road, London W12
London, England · W12
View property listing
Initial Investment
£200,950First YearProfit From Rental Income
£21,048
↗ 10%After 5 Years
Change In Property Value
£62,660
↗ 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 | £33,384 | £33,885 | £34,732 | £35,600 | £36,668 | £174,269 |
| Total Expenses | £29,421 | £29,517 | £29,645 | £29,776 | £29,925 | £148,284 |
| Profit Before Tax | £3,963 | £4,368 | £5,087 | £5,825 | £6,743 | £25,985 |
| Profit After Tax | £3,210 | £3,538 | £4,120 | £4,718 | £5,462 | £21,048 |
| Change In Property Value | £6 | £6 | £12,140 | £21,670 | £28,837 | £62,660 |
| Net Return | £3,216 | £3,544 | £16,261 | £26,388 | £34,299 | £83,708 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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