Flat
TW8
2 beds
1 bath
Wicksteed House, Green Dragon Lane TW8
London, England · TW8
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-12,828
↘ -18%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
16%
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 | £9,204 | £9,342 | £9,576 | £9,815 | £10,109 | £48,046 |
| Total Expenses | £12,046 | £12,105 | £12,172 | £12,240 | £12,312 | £60,874 |
| Profit Before Tax | £-2,842 | £-2,763 | £-2,596 | £-2,425 | £-2,202 | £-12,828 |
| Profit After Tax | £-2,842 | £-2,763 | £-2,596 | £-2,425 | £-2,202 | £-12,828 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £-2,839 | £-2,761 | £2,004 | £5,787 | £8,724 | £10,915 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change