Flat
W4
2 beds
2 baths
Kew Bridge Rise, Burlington Rd W4
London, England · W4
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£-9,040
↘ -5%After 5 Years
Change In Property Value
£81,107
↗ 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 | £20,820 | £21,132 | £21,449 | £21,986 | £22,535 | £107,922 |
| Total Expenses | £23,226 | £23,307 | £23,380 | £23,476 | £23,573 | £116,962 |
| Profit Before Tax | £-2,406 | £-2,175 | £-1,931 | £-1,490 | £-1,038 | £-9,040 |
| Profit After Tax | £-2,406 | £-2,175 | £-1,931 | £-1,490 | £-1,038 | £-9,040 |
| Change In Property Value | £6 | £11,900 | £21,242 | £28,267 | £19,692 | £81,107 |
| Net Return | £-2,400 | £9,725 | £19,311 | £26,777 | £18,654 | £72,067 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 9% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change