Flat TW8 3 beds 2 baths

Pump House Crescent, London TW8

London, England · TW8

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£-18,001

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 10%After 5 Years

Return On Investment

23%

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	£29,004	£29,439	£30,175	£30,929	£31,857	£151,405
Total Expenses	£33,665	£33,754	£33,871	£33,990	£34,126	£169,406
Profit Before Tax	£-4,661	£-4,315	£-3,696	£-3,061	£-2,268	£-18,001
Profit After Tax	£-4,661	£-4,315	£-3,696	£-3,061	£-2,268	£-18,001
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£-4,654	£-4,308	£10,804	£22,822	£32,175	£56,840
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	4%	9%	13%	23%

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