Flat TW8 2 beds 2 baths

Quayside, 8 Kew Bridge Road, London TW8

London, England · TW8

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£8,108

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£108,370

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,800	£32,277	£32,761	£33,580	£34,420	£164,838
Total Expenses	£30,759	£30,857	£30,946	£31,070	£31,197	£154,829
Profit Before Tax	£1,041	£1,420	£1,815	£2,510	£3,223	£10,009
Profit After Tax	£843	£1,150	£1,470	£2,033	£2,611	£8,108
Change In Property Value	£8	£15,900	£28,382	£37,768	£26,312	£108,370
Net Return	£851	£17,051	£29,852	£39,801	£28,922	£116,477
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

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