Flat TW9 1 bed 1 bath

Marksbury Avenue, Kew TW9

London, England · TW9

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£-12,782

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£45,665

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,052	£11,218	£11,386	£11,671	£11,962	£57,289
Total Expenses	£13,884	£13,950	£14,008	£14,079	£14,150	£70,071
Profit Before Tax	£-2,832	£-2,733	£-2,622	£-2,408	£-2,188	£-12,782
Profit After Tax	£-2,832	£-2,733	£-2,622	£-2,408	£-2,188	£-12,782
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£-2,828	£3,967	£9,337	£13,507	£8,899	£32,883
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	4%	9%	13%	8%	31%

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