Flat
TW8
2 beds
2 baths
Allen House, Heritage Place TW8
London, England · TW8
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-16,993
↘ -8%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,996 | £25,371 | £26,005 | £26,655 | £27,455 | £130,483 |
| Total Expenses | £29,296 | £29,380 | £29,486 | £29,595 | £29,718 | £147,476 |
| Profit Before Tax | £-4,300 | £-4,009 | £-3,481 | £-2,940 | £-2,263 | £-16,993 |
| Profit After Tax | £-4,300 | £-4,009 | £-3,481 | £-2,940 | £-2,263 | £-16,993 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-4,294 | £-4,003 | £9,019 | £19,373 | £27,429 | £47,524 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change