Flat
TW1
2 beds
1 bath
Tower Road, Strawberry Hill TW1
London, England · TW1
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£-11,377
↘ -9%After 5 Years
Change In Property Value
£56,570
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,112 | £14,324 | £14,539 | £14,902 | £15,275 | £73,151 |
| Total Expenses | £16,764 | £16,835 | £16,897 | £16,976 | £17,056 | £84,528 |
| Profit Before Tax | £-2,652 | £-2,511 | £-2,359 | £-2,074 | £-1,781 | £-11,377 |
| Profit After Tax | £-2,652 | £-2,511 | £-2,359 | £-2,074 | £-1,781 | £-11,377 |
| Change In Property Value | £4 | £8,300 | £14,816 | £19,715 | £13,735 | £56,570 |
| Net Return | £-2,648 | £5,789 | £12,457 | £17,642 | £11,954 | £45,194 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change