Flat
W13
3 beds
2 baths
Cavendish Avenue, London W13
London, England · W13
View property listing
Initial Investment
£138,650First YearProfit From Rental Income
£12,386
↗ 9%After 5 Years
Change In Property Value
£44,285
↗ 10%After 5 Years
Return On Investment
41%
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 | £23,592 | £23,946 | £24,545 | £25,158 | £25,913 | £123,153 |
| Total Expenses | £21,380 | £21,461 | £21,564 | £21,669 | £21,787 | £107,861 |
| Profit Before Tax | £2,212 | £2,485 | £2,981 | £3,489 | £4,126 | £15,292 |
| Profit After Tax | £1,792 | £2,013 | £2,414 | £2,826 | £3,342 | £12,386 |
| Change In Property Value | £4 | £4 | £8,580 | £15,316 | £20,381 | £44,285 |
| Net Return | £1,796 | £2,017 | £10,994 | £18,142 | £23,722 | £56,672 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change