Flat
W13
3 beds
2 baths
Cavendish Avenue, London W13
London, England · W13
View property listing
Initial Investment
£138,650First YearProfit From Rental Income
£-3,384
↘ -2%After 5 Years
Change In Property Value
£58,479
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,308 | £16,553 | £16,801 | £17,221 | £17,651 | £84,534 |
| Total Expenses | £17,434 | £17,508 | £17,574 | £17,658 | £17,744 | £87,918 |
| Profit Before Tax | £-1,126 | £-956 | £-773 | £-437 | £-92 | £-3,384 |
| Profit After Tax | £-1,126 | £-956 | £-773 | £-437 | £-92 | £-3,384 |
| Change In Property Value | £4 | £8,580 | £15,315 | £20,380 | £14,198 | £58,479 |
| Net Return | £-1,122 | £7,624 | £14,542 | £19,943 | £14,106 | £55,095 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change