Flat
TW19
0 beds
0 baths
Staines-Upon-Thames, Surrey TW19
London, England · TW19
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-4,518
↘ -10%After 5 Years
Change In Property Value
£20,447
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,444 | £6,541 | £6,639 | £6,805 | £6,975 | £33,403 |
| Total Expenses | £7,471 | £7,530 | £7,581 | £7,640 | £7,699 | £37,921 |
| Profit Before Tax | £-1,027 | £-990 | £-942 | £-835 | £-724 | £-4,518 |
| Profit After Tax | £-1,027 | £-990 | £-942 | £-835 | £-724 | £-4,518 |
| Change In Property Value | £2 | £3,000 | £5,355 | £7,126 | £4,964 | £20,447 |
| Net Return | £-1,025 | £2,010 | £4,413 | £6,291 | £4,240 | £15,929 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 10% | 14% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change