Flat TW10 4 beds 2 baths

Tangier Road, Tangier Road TW10

London, England · TW10

Initial Investment

First Year

£460,250First Year

Profit From Rental Income

After 5 Years

£-78,756

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£133,681

↗ 10%After 5 Years

Return On Investment

12%

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	£40,140	£40,742	£41,761	£42,805	£44,089	£209,536
Total Expenses	£57,393	£57,499	£57,644	£57,792	£57,963	£288,293
Profit Before Tax	£-17,253	£-16,757	£-15,883	£-14,988	£-13,875	£-78,756
Profit After Tax	£-17,253	£-16,757	£-15,883	£-14,988	£-13,875	£-78,756
Change In Property Value	£13	£13	£25,901	£46,232	£61,522	£133,681
Net Return	£-17,240	£-16,744	£10,017	£31,245	£47,647	£54,925
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	2%	7%	10%	12%

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