Flat
TW7
1 bed
1 bath
Academy Place, England TW7
London, England · TW7
View property listing
Initial Investment
£24,850First YearProfit From Rental Income
£8,541
↗ 34%After 5 Years
Change In Property Value
£8,207
↗ 10%After 5 Years
Return On Investment
67%
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 | £7,824 | £7,941 | £8,140 | £8,343 | £8,594 | £40,842 |
| Total Expenses | £5,937 | £5,994 | £6,057 | £6,121 | £6,189 | £30,298 |
| Profit Before Tax | £1,887 | £1,947 | £2,083 | £2,222 | £2,405 | £10,544 |
| Profit After Tax | £1,529 | £1,577 | £1,687 | £1,800 | £1,948 | £8,541 |
| Change In Property Value | £1 | £1 | £1,590 | £2,838 | £3,777 | £8,207 |
| Net Return | £1,530 | £1,578 | £3,277 | £4,638 | £5,725 | £16,747 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 6% | 6% | 13% | 19% | 23% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change