Flat
TW9
0 beds
0 baths
Kew Road, Kew, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£-32,083
↘ -20%After 5 Years
Change In Property Value
£51,511
↗ 10%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,464 | £16,711 | £17,129 | £17,557 | £18,084 | £85,944 |
| Total Expenses | £23,444 | £23,515 | £23,600 | £23,686 | £23,782 | £118,027 |
| Profit Before Tax | £-6,980 | £-6,804 | £-6,471 | £-6,129 | £-5,698 | £-32,083 |
| Profit After Tax | £-6,980 | £-6,804 | £-6,471 | £-6,129 | £-5,698 | £-32,083 |
| Change In Property Value | £5 | £5 | £9,980 | £17,815 | £23,706 | £51,511 |
| Net Return | £-6,975 | £-6,799 | £3,509 | £11,685 | £18,008 | £19,429 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change