Flat
W12
1 bed
1 bath
Cascade Way, London W12
London, England · W12
View property listing
Initial Investment
£303,150First YearProfit From Rental Income
£6,890
↗ 2%After 5 Years
Change In Property Value
£122,546
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,064 | £35,590 | £36,124 | £37,027 | £37,953 | £181,757 |
| Total Expenses | £34,432 | £34,534 | £34,629 | £34,761 | £34,896 | £173,252 |
| Profit Before Tax | £632 | £1,056 | £1,495 | £2,266 | £3,057 | £8,506 |
| Profit After Tax | £512 | £855 | £1,211 | £1,836 | £2,476 | £6,890 |
| Change In Property Value | £9 | £17,980 | £32,095 | £42,709 | £29,754 | £122,546 |
| Net Return | £521 | £18,835 | £33,306 | £44,544 | £32,230 | £129,436 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change