Flat
TW1
2 beds
1 bath
Tower Road, Strawberry Hill TW1
London, England · TW1
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£-26,469
↘ -20%After 5 Years
Change In Property Value
£42,840
↗ 10%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,112 | £14,324 | £14,682 | £15,049 | £15,500 | £73,667 |
| Total Expenses | £19,876 | £19,943 | £20,022 | £20,103 | £20,191 | £100,136 |
| Profit Before Tax | £-5,764 | £-5,620 | £-5,340 | £-5,054 | £-4,690 | £-26,469 |
| Profit After Tax | £-5,764 | £-5,620 | £-5,340 | £-5,054 | £-4,690 | £-26,469 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £-5,760 | £-5,616 | £2,960 | £9,762 | £15,025 | £16,371 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change