Flat
TW10
2 beds
0 baths
Marlborough Road, Surrey TW10
London, England · TW10
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-47,375
↘ -20%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,696 | £22,021 | £22,572 | £23,136 | £23,830 | £113,256 |
| Total Expenses | £31,942 | £32,021 | £32,119 | £32,219 | £32,331 | £160,631 |
| Profit Before Tax | £-10,246 | £-9,999 | £-9,547 | £-9,083 | £-8,501 | £-47,375 |
| Profit After Tax | £-10,246 | £-9,999 | £-9,547 | £-9,083 | £-8,501 | £-47,375 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £-10,239 | £-9,992 | £4,454 | £15,908 | £24,755 | £24,885 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change