Flat
TW10
2 beds
1 bath
Montague Road TW10
London, England · TW10
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£-41,824
↘ -21%After 5 Years
Change In Property Value
£61,421
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,444 | £18,721 | £19,189 | £19,668 | £20,258 | £96,280 |
| Total Expenses | £27,451 | £27,525 | £27,614 | £27,706 | £27,808 | £138,104 |
| Profit Before Tax | £-9,007 | £-8,804 | £-8,426 | £-8,038 | £-7,550 | £-41,824 |
| Profit After Tax | £-9,007 | £-8,804 | £-8,426 | £-8,038 | £-7,550 | £-41,824 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £-9,001 | £-8,798 | £3,474 | £13,204 | £20,717 | £19,597 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 11% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change