Flat
TW9
2 beds
2 baths
Aura House, Melliss Avenue TW9
London, England · TW9
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-38,584
↘ -18%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,456 | £21,778 | £22,322 | £22,880 | £23,567 | £112,003 |
| Total Expenses | £29,934 | £30,013 | £30,110 | £30,210 | £30,321 | £150,587 |
| Profit Before Tax | £-8,478 | £-8,235 | £-7,788 | £-7,329 | £-6,754 | £-38,584 |
| Profit After Tax | £-8,478 | £-8,235 | £-7,788 | £-7,329 | £-6,754 | £-38,584 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-8,472 | £-8,228 | £5,213 | £15,876 | £24,126 | £28,514 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change