Flat
W12
1 bed
1 bath
Cascade Way, London W12
London, England · W12
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-32,209
↘ -13%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
18%
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 | £29,256 | £29,695 | £30,437 | £31,198 | £32,134 | £152,720 |
| Total Expenses | £36,680 | £36,816 | £36,976 | £37,140 | £37,318 | £184,929 |
| Profit Before Tax | £-7,424 | £-7,121 | £-6,539 | £-5,941 | £-5,184 | £-32,209 |
| Profit After Tax | £-7,424 | £-7,121 | £-6,539 | £-5,941 | £-5,184 | £-32,209 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-7,416 | £-7,113 | £8,462 | £20,834 | £30,446 | £45,212 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change