Flat
TW7
1 bed
1 bath
Academy Place, England TW7
London, England · TW7
View property listing
Initial Investment
£24,850First YearProfit From Rental Income
£-7,284
↘ -29%After 5 Years
Change In Property Value
£10,837
↗ 14%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,420 | £3,471 | £3,523 | £3,611 | £3,702 | £17,728 |
| Total Expenses | £4,900 | £4,955 | £5,001 | £5,052 | £5,104 | £25,012 |
| Profit Before Tax | £-1,480 | £-1,484 | £-1,478 | £-1,440 | £-1,402 | £-7,284 |
| Profit After Tax | £-1,480 | £-1,484 | £-1,478 | £-1,440 | £-1,402 | £-7,284 |
| Change In Property Value | £1 | £1,590 | £2,838 | £3,777 | £2,631 | £10,837 |
| Net Return | £-1,479 | £106 | £1,360 | £2,336 | £1,229 | £3,553 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -6% | 0% | 5% | 9% | 5% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change