Flat W13 3 beds 2 baths

Cavendish Avenue, London W13

London, England · W13

Initial Investment

First Year

£138,650First Year

Profit From Rental Income

After 5 Years

£-18,929

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£44,285

↗ 10%After 5 Years

Return On Investment

18%

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	£16,966	£17,391	£17,912	£85,130
Total Expenses	£20,651	£20,722	£20,806	£20,892	£20,987	£104,059
Profit Before Tax	£-4,343	£-4,169	£-3,840	£-3,502	£-3,075	£-18,929
Profit After Tax	£-4,343	£-4,169	£-3,840	£-3,502	£-3,075	£-18,929
Change In Property Value	£4	£4	£8,580	£15,316	£20,381	£44,285
Net Return	£-4,339	£-4,165	£4,740	£11,814	£17,306	£25,356
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	3%	9%	12%	18%

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