Flat W4 3 beds 2 baths

Kew Bridge Rise, Burlington Rd W4

London, England · W4

Initial Investment

First Year

£256,250First Year

Profit From Rental Income

After 5 Years

£-8,621

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£104,280

↗ 14%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,772	£27,174	£27,581	£28,271	£28,977	£138,775
Total Expenses	£29,291	£29,381	£29,463	£29,574	£29,687	£147,396
Profit Before Tax	£-2,519	£-2,208	£-1,882	£-1,303	£-710	£-8,621
Profit After Tax	£-2,519	£-2,208	£-1,882	£-1,303	£-710	£-8,621
Change In Property Value	£8	£15,300	£27,311	£36,343	£25,319	£104,280
Net Return	£-2,511	£13,092	£25,429	£35,040	£24,609	£95,659
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-3%
Total Net Return (%)	-1%	5%	10%	14%	10%	37%

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