Flat
TW9
2 beds
1 bath
West Hall Road, Kew TW9
London, England · TW9
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£28,183
↗ 21%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
52%
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 | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £21,489 | £21,574 | £21,684 | £21,797 | £21,924 | £108,468 |
| Profit Before Tax | £5,955 | £6,282 | £6,868 | £7,469 | £8,219 | £34,794 |
| Profit After Tax | £4,823 | £5,088 | £5,563 | £6,050 | £6,658 | £28,183 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £4,828 | £5,093 | £14,063 | £21,223 | £26,848 | £72,055 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change