Flat TW8 2 beds 2 baths

Allen House, Heritage Place TW8

London, England · TW8

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£5,100

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,004	£26,394	£26,790	£27,460	£28,146	£134,794
Total Expenses	£25,514	£25,603	£25,684	£25,793	£25,904	£128,497
Profit Before Tax	£490	£791	£1,106	£1,667	£2,242	£6,297
Profit After Tax	£397	£641	£896	£1,350	£1,816	£5,100
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£403	£13,641	£24,101	£32,230	£23,329	£93,704
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	43%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change