Flat
TW8
2 beds
2 baths
Bowline Court, Durham Wharf Drive TW8
London, England · TW8
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£2,911
↗ 2%After 5 Years
Change In Property Value
£74,291
↗ 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 | £21,804 | £22,131 | £22,463 | £23,025 | £23,600 | £113,023 |
| Total Expenses | £21,716 | £21,798 | £21,873 | £21,971 | £22,071 | £109,428 |
| Profit Before Tax | £88 | £333 | £590 | £1,054 | £1,529 | £3,594 |
| Profit After Tax | £71 | £269 | £478 | £854 | £1,239 | £2,911 |
| Change In Property Value | £5 | £10,900 | £19,457 | £25,891 | £18,038 | £74,291 |
| Net Return | £77 | £11,169 | £19,935 | £26,745 | £19,276 | £77,203 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change