Flat
TW9
0 beds
0 baths
Kew Road, Kew, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£-13,918
↘ -9%After 5 Years
Change In Property Value
£68,021
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,464 | £16,711 | £16,962 | £17,386 | £17,820 | £85,343 |
| Total Expenses | £19,702 | £19,776 | £19,842 | £19,927 | £20,013 | £99,260 |
| Profit Before Tax | £-3,238 | £-3,065 | £-2,881 | £-2,541 | £-2,193 | £-13,918 |
| Profit After Tax | £-3,238 | £-3,065 | £-2,881 | £-2,541 | £-2,193 | £-13,918 |
| Change In Property Value | £5 | £9,980 | £17,814 | £23,706 | £16,515 | £68,021 |
| Net Return | £-3,233 | £6,915 | £14,934 | £21,165 | £14,323 | £54,103 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change