Flat TW8 2 beds 2 baths

Quayside House, 8 Kew Bridge Road, London TW8

London, England · TW8

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£-18,751

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£82,067

↗ 10%After 5 Years

Return On Investment

24%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,800	£32,277	£33,084	£33,911	£34,928	£166,000
Total Expenses	£36,722	£36,815	£36,939	£37,066	£37,210	£184,751
Profit Before Tax	£-4,922	£-4,538	£-3,855	£-3,155	£-2,282	£-18,751
Profit After Tax	£-4,922	£-4,538	£-3,855	£-3,155	£-2,282	£-18,751
Change In Property Value	£8	£8	£15,900	£28,382	£37,768	£82,067
Net Return	£-4,914	£-4,530	£12,045	£25,228	£35,487	£63,316
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	9%	13%	24%

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