Flat TW1 0 beds 1 bath

Waldegrave Park, Strawberry Hill TW1

London, England · TW1

Initial Investment

First Year

£73,750First Year

Profit From Rental Income

After 5 Years

£11,890

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£25,033

↗ 10%After 5 Years

Return On Investment

50%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,660	£15,895	£16,292	£16,700	£17,201	£81,747
Total Expenses	£13,253	£13,324	£13,408	£13,494	£13,589	£67,069
Profit Before Tax	£2,407	£2,571	£2,884	£3,205	£3,612	£14,679
Profit After Tax	£1,950	£2,082	£2,336	£2,596	£2,926	£11,890
Change In Property Value	£2	£2	£4,850	£8,657	£11,521	£25,033
Net Return	£1,952	£2,085	£7,186	£11,254	£14,446	£36,923
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change