Flat
TW7
1 bed
1 bath
Academy Place, England TW7
London, England · TW7
View property listing
Initial Investment
£24,850First YearProfit From Rental Income
£-5,693
↘ -23%After 5 Years
Change In Property Value
£8,207
↗ 10%After 5 Years
Return On Investment
10%
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 | £4,368 | £4,434 | £4,544 | £4,658 | £4,798 | £22,802 |
| Total Expenses | £5,591 | £5,644 | £5,698 | £5,753 | £5,809 | £28,494 |
| Profit Before Tax | £-1,223 | £-1,210 | £-1,153 | £-1,095 | £-1,012 | £-5,693 |
| Profit After Tax | £-1,223 | £-1,210 | £-1,153 | £-1,095 | £-1,012 | £-5,693 |
| Change In Property Value | £1 | £1 | £1,590 | £2,838 | £3,777 | £8,207 |
| Net Return | £-1,222 | £-1,209 | £437 | £1,743 | £2,765 | £2,514 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 10% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change