Flat W12 2 beds 2 baths

Cascade Way, London W12

London, England · W12

Initial Investment

First Year

£460,250First Year

Profit From Rental Income

After 5 Years

£13,648

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£176,527

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£50,508	£51,266	£52,035	£53,335	£54,669	£261,813
Total Expenses	£48,717	£48,843	£48,961	£49,133	£49,309	£244,964
Profit Before Tax	£1,791	£2,422	£3,074	£4,202	£5,360	£16,849
Profit After Tax	£1,450	£1,962	£2,490	£3,404	£4,341	£13,648
Change In Property Value	£13	£25,900	£46,232	£61,522	£42,860	£176,527
Net Return	£1,463	£27,862	£48,722	£64,926	£47,201	£190,174
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	14%	10%	41%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change