Flat
TW10
2 beds
1 bath
Ashburnham Road, Meadowview Ashburnham Road TW10
London, England · TW10
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-36,532
↘ -23%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
9%
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 | £15,348 | £15,578 | £15,968 | £16,367 | £16,858 | £80,119 |
| Total Expenses | £23,174 | £23,243 | £23,325 | £23,409 | £23,500 | £116,651 |
| Profit Before Tax | £-7,826 | £-7,665 | £-7,357 | £-7,042 | £-6,643 | £-36,532 |
| Profit After Tax | £-7,826 | £-7,665 | £-7,357 | £-7,042 | £-6,643 | £-36,532 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £-7,821 | £-7,660 | £2,543 | £10,630 | £16,874 | £14,566 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 10% | 9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change