Flat
W12
0 beds
1 bath
Askew Road, London W12
London, England · W12
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£18,404
↗ 30%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
64%
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 | £15,504 | £15,737 | £16,130 | £16,533 | £17,029 | £80,933 |
| Total Expenses | £11,485 | £11,555 | £11,637 | £11,721 | £11,813 | £58,212 |
| Profit Before Tax | £4,019 | £4,182 | £4,493 | £4,812 | £5,216 | £22,721 |
| Profit After Tax | £3,255 | £3,387 | £3,639 | £3,898 | £4,225 | £18,404 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £3,257 | £3,389 | £7,639 | £11,038 | £13,726 | £39,050 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 5% | 6% | 13% | 18% | 23% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change