Flat
TW10
2 beds
1 bath
Montague Road TW10
London, England · TW10
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-20,201
↘ -10%After 5 Years
Change In Property Value
£81,788
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,600 | £18,879 | £19,162 | £19,641 | £20,132 | £96,415 |
| Total Expenses | £23,165 | £23,243 | £23,312 | £23,402 | £23,494 | £116,616 |
| Profit Before Tax | £-4,565 | £-4,364 | £-4,150 | £-3,761 | £-3,361 | £-20,201 |
| Profit After Tax | £-4,565 | £-4,364 | £-4,150 | £-3,761 | £-3,361 | £-20,201 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £-4,559 | £7,636 | £17,270 | £24,743 | £16,496 | £61,587 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 9% | 12% | 8% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change