Flat W12 3 beds 1 bath

Cathnor Road, London W12

London, England · W12

Initial Investment

First Year

£202,000First Year

Profit From Rental Income

After 5 Years

£-19,656

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£62,969

↗ 10%After 5 Years

Return On Investment

21%

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	£23,796	£24,153	£24,757	£25,376	£26,137	£124,218
Total Expenses	£28,581	£28,663	£28,766	£28,872	£28,991	£143,874
Profit Before Tax	£-4,785	£-4,510	£-4,010	£-3,496	£-2,854	£-19,656
Profit After Tax	£-4,785	£-4,510	£-4,010	£-3,496	£-2,854	£-19,656
Change In Property Value	£6	£6	£12,200	£21,777	£28,980	£62,969
Net Return	£-4,779	£-4,504	£8,191	£18,281	£26,126	£43,314
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	-2%	-2%	4%	9%	13%	21%

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