Flat
TW18
0 beds
0 baths
Land /Plot Access @ Clyve Way, Staines-Upon-Thames, Middlesex TW18
London, England · TW18
View property listing
Initial Investment
£5,200First YearProfit From Rental Income
£-9,678
↘ -186%After 5 Years
Change In Property Value
£1,908
↗ 14%After 5 Years
Return On Investment
-149%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £648 | £658 | £668 | £684 | £701 | £3,359 |
| Total Expenses | £2,515 | £2,566 | £2,608 | £2,652 | £2,696 | £13,037 |
| Profit Before Tax | £-1,867 | £-1,909 | £-1,941 | £-1,967 | £-1,995 | £-9,678 |
| Profit After Tax | £-1,867 | £-1,909 | £-1,941 | £-1,967 | £-1,995 | £-9,678 |
| Change In Property Value | £0 | £280 | £500 | £665 | £463 | £1,908 |
| Net Return | £-1,867 | £-1,628 | £-1,441 | £-1,302 | £-1,531 | £-7,770 |
| Return From Rental Income (%) | -36% | -37% | -37% | -38% | -38% | -186% |
| Total Net Return (%) | -36% | -31% | -28% | -25% | -29% | -149% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change