Flat TW10 3 beds 1 bath

Burlington House, Kings Road TW10

London, England · TW10

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£35,297

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 10%After 5 Years

Return On Investment

42%

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	£49,500	£50,243	£51,499	£52,786	£54,370	£258,397
Total Expenses	£42,658	£42,778	£42,946	£43,119	£43,320	£214,820
Profit Before Tax	£6,843	£7,465	£8,552	£9,667	£11,050	£43,576
Profit After Tax	£5,542	£6,046	£6,927	£7,830	£8,950	£35,297
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£5,551	£6,055	£24,928	£39,961	£51,707	£128,202
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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