Flat TW8 2 beds 2 baths

Rose Court, Baltic Avenue TW8

London, England · TW8

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£847

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 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	£18,000	£18,270	£18,544	£19,008	£19,483	£93,305
Total Expenses	£18,279	£18,356	£18,424	£18,512	£18,603	£92,174
Profit Before Tax	£-279	£-86	£120	£495	£880	£1,131
Profit After Tax	£-279	£-86	£97	£401	£713	£847
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£-274	£8,914	£16,162	£21,779	£15,607	£62,188
Return From Rental Income (%)	0%	0%	0%	0%	0%	1%
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