Flat W12 2 beds 1 bath

Askew Road, London W12

London, England · W12

Initial Investment

First Year

£124,982First Year

Profit From Rental Income

After 5 Years

£-16,369

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£40,254

↗ 10%After 5 Years

Return On Investment

19%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,204	£15,432	£15,818	£16,213	£16,700	£79,367
Total Expenses	£18,992	£19,060	£19,142	£19,225	£19,317	£95,736
Profit Before Tax	£-3,788	£-3,628	£-3,324	£-3,012	£-2,617	£-16,369
Profit After Tax	£-3,788	£-3,628	£-3,324	£-3,012	£-2,617	£-16,369
Change In Property Value	£4	£4	£7,799	£13,921	£18,526	£40,254
Net Return	£-3,784	£-3,625	£4,475	£10,909	£15,909	£23,885
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	13%	19%

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