Flat
TW1
2 beds
1 bath
Blyth Close TW1
London, England · TW1
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£12,902
↗ 9%After 5 Years
Change In Property Value
£45,421
↗ 10%After 5 Years
Return On Investment
41%
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 | £24,192 | £24,555 | £25,169 | £25,798 | £26,572 | £126,286 |
| Total Expenses | £21,876 | £21,958 | £22,063 | £22,170 | £22,290 | £110,357 |
| Profit Before Tax | £2,316 | £2,596 | £3,106 | £3,628 | £4,282 | £15,929 |
| Profit After Tax | £1,876 | £2,103 | £2,516 | £2,939 | £3,469 | £12,902 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £1,880 | £2,107 | £11,316 | £18,647 | £24,372 | £58,323 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change