Flat
W12
2 beds
2 baths
Cascade Way, London W12
London, England · W12
View property listing
Initial Investment
£341,850First YearProfit From Rental Income
£8,596
↗ 3%After 5 Years
Change In Property Value
£136,178
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,964 | £39,548 | £40,142 | £41,145 | £42,174 | £201,973 |
| Total Expenses | £38,039 | £38,148 | £38,248 | £38,390 | £38,536 | £191,361 |
| Profit Before Tax | £925 | £1,401 | £1,894 | £2,755 | £3,638 | £10,612 |
| Profit After Tax | £749 | £1,135 | £1,534 | £2,232 | £2,947 | £8,596 |
| Change In Property Value | £10 | £19,980 | £35,665 | £47,459 | £33,063 | £136,178 |
| Net Return | £759 | £21,115 | £37,199 | £49,691 | £36,010 | £144,774 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change