Flat
TW1
2 beds
2 baths
Whitton Road TW1
London, England · TW1
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£-33,221
↘ -17%After 5 Years
Change In Property Value
£60,905
↗ 10%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,064 | £20,365 | £20,874 | £21,396 | £22,038 | £104,737 |
| Total Expenses | £27,415 | £27,491 | £27,585 | £27,681 | £27,788 | £137,958 |
| Profit Before Tax | £-7,351 | £-7,126 | £-6,711 | £-6,285 | £-5,750 | £-33,221 |
| Profit After Tax | £-7,351 | £-7,126 | £-6,711 | £-6,285 | £-5,750 | £-33,221 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £-7,345 | £-7,120 | £5,090 | £14,779 | £22,280 | £27,683 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 11% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change