Flat
W12
2 beds
2 baths
Cassini Apartments, Cascade Way, London, London W12
London, England · W12
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£-30,136
↘ -7%After 5 Years
Change In Property Value
£134,197
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £50,700 | £51,461 | £52,747 | £54,066 | £55,688 | £264,661 |
| Total Expenses | £58,648 | £58,770 | £58,941 | £59,117 | £59,322 | £294,797 |
| Profit Before Tax | £-7,948 | £-7,309 | £-6,194 | £-5,051 | £-3,634 | £-30,136 |
| Profit After Tax | £-7,948 | £-7,309 | £-6,194 | £-5,051 | £-3,634 | £-30,136 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £-7,935 | £-7,296 | £19,806 | £41,360 | £58,126 | £104,061 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change