Flat
W12
1 bed
1 bath
Cascade Way, London W12
London, England · W12
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£46,835
↗ 19%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
50%
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 | £48,420 | £49,146 | £50,375 | £51,634 | £53,183 | £252,759 |
| Total Expenses | £38,597 | £38,762 | £38,971 | £39,184 | £39,424 | £194,939 |
| Profit Before Tax | £9,823 | £10,384 | £11,404 | £12,450 | £13,759 | £57,820 |
| Profit After Tax | £7,956 | £8,411 | £9,238 | £10,085 | £11,145 | £46,835 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £7,964 | £8,419 | £24,238 | £36,860 | £46,775 | £124,256 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change