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

£20,383

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£40,254

↗ 10%After 5 Years

Return On Investment

49%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,176	£25,554	£26,192	£26,847	£27,653	£131,422
Total Expenses	£21,007	£21,114	£21,243	£21,374	£21,519	£106,257
Profit Before Tax	£4,169	£4,440	£4,950	£5,473	£6,133	£25,165
Profit After Tax	£3,377	£3,596	£4,009	£4,433	£4,968	£20,383
Change In Property Value	£4	£4	£7,799	£13,921	£18,526	£40,254
Net Return	£3,381	£3,600	£11,808	£18,355	£23,494	£60,637
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change