Flat TW12 1 bed 1 bath

A3, Oldfield Road TW12

London, England · TW12

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£-22,780

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£29,420

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,408	£9,549	£9,788	£10,033	£10,334	£49,111
Total Expenses	£14,248	£14,308	£14,375	£14,443	£14,516	£71,891
Profit Before Tax	£-4,840	£-4,759	£-4,587	£-4,411	£-4,183	£-22,780
Profit After Tax	£-4,840	£-4,759	£-4,587	£-4,411	£-4,183	£-22,780
Change In Property Value	£3	£3	£5,700	£10,175	£13,540	£29,420
Net Return	£-4,837	£-4,756	£1,113	£5,764	£9,357	£6,640
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-5%	-5%	1%	7%	11%	8%

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