Flat TW7 4 beds 4 baths

Sidmouth Avenue Off London Raod TW7

London, England · TW7

Initial Investment

First Year

£190,625First Year

Profit From Rental Income

After 5 Years

£-8,360

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£59,614

↗ 10%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,828	£25,200	£25,830	£26,476	£27,270	£129,606
Total Expenses	£27,395	£27,478	£27,584	£27,693	£27,815	£137,965
Profit Before Tax	£-2,567	£-2,278	£-1,754	£-1,217	£-544	£-8,360
Profit After Tax	£-2,567	£-2,278	£-1,754	£-1,217	£-544	£-8,360
Change In Property Value	£6	£6	£11,550	£20,617	£27,436	£59,614
Net Return	£-2,561	£-2,272	£9,796	£19,401	£26,891	£51,255
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change