Flat
TW3
1 bed
1 bath
Denestock House, Bell Road TW3
London, England · TW3
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£230
↗ 0%After 5 Years
Change In Property Value
£29,989
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,900 | £10,048 | £10,199 | £10,454 | £10,716 | £51,318 |
| Total Expenses | £10,069 | £10,133 | £10,189 | £10,257 | £10,326 | £50,974 |
| Profit Before Tax | £-169 | £-85 | £10 | £197 | £390 | £344 |
| Profit After Tax | £-169 | £-85 | £8 | £160 | £316 | £230 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £-166 | £4,315 | £7,862 | £10,611 | £7,597 | £30,220 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change