Flat
TW7
1 bed
1 bath
Academy Place, England TW7
London, England · TW7
View property listing
Initial Investment
£24,850First YearProfit From Rental Income
£-10,147
↘ -41%After 5 Years
Change In Property Value
£8,207
↗ 10%After 5 Years
Return On Investment
-8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,420 | £3,471 | £3,558 | £3,647 | £3,756 | £17,853 |
| Total Expenses | £5,496 | £5,547 | £5,599 | £5,652 | £5,705 | £27,999 |
| Profit Before Tax | £-2,076 | £-2,076 | £-2,041 | £-2,005 | £-1,949 | £-10,147 |
| Profit After Tax | £-2,076 | £-2,076 | £-2,041 | £-2,005 | £-1,949 | £-10,147 |
| Change In Property Value | £1 | £1 | £1,590 | £2,838 | £3,777 | £8,207 |
| Net Return | £-2,075 | £-2,075 | £-451 | £834 | £1,828 | £-1,940 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -8% | -8% | -2% | 3% | 7% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change