Flat
TW5
2 beds
1 bath
Cole Gardens TW5
London, England · TW5
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-7,963
↘ -9%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,984 | £13,179 | £13,508 | £13,846 | £14,261 | £67,778 |
| Total Expenses | £15,003 | £15,068 | £15,144 | £15,222 | £15,306 | £75,742 |
| Profit Before Tax | £-2,019 | £-1,889 | £-1,636 | £-1,376 | £-1,044 | £-7,963 |
| Profit After Tax | £-2,019 | £-1,889 | £-1,636 | £-1,376 | £-1,044 | £-7,963 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £-2,016 | £-1,886 | £4,264 | £9,156 | £12,970 | £22,489 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change