Flat TW4 2 beds 2 baths

Heathlands Way, Greater London TW4

London, England · TW4

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£19,100

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

48%

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	£23,076	£23,422	£24,008	£24,608	£25,346	£120,460
Total Expenses	£19,186	£19,266	£19,368	£19,472	£19,588	£96,880
Profit Before Tax	£3,890	£4,156	£4,640	£5,136	£5,758	£23,580
Profit After Tax	£3,151	£3,366	£3,758	£4,160	£4,664	£19,100
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£3,155	£3,370	£11,258	£17,548	£22,479	£57,810
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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