Flat TW9 2 beds 2 baths

Aura House, Melliss Avenue TW9

London, England · TW9

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-14,921

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 14%After 5 Years

Return On Investment

34%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,456	£21,778	£22,105	£22,657	£23,224	£111,219
Total Expenses	£25,059	£25,142	£25,215	£25,312	£25,412	£126,140
Profit Before Tax	£-3,603	£-3,364	£-3,111	£-2,655	£-2,188	£-14,921
Profit After Tax	£-3,603	£-3,364	£-3,111	£-2,655	£-2,188	£-14,921
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£-3,597	£9,636	£20,095	£28,224	£19,325	£73,683
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	4%	9%	13%	9%	34%

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