Semi Detached
TW9
3 beds
2 baths
Thompson Avenue, Kew, Surrey TW9
London, England · TW9
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£-38,350
↘ -14%After 5 Years
Change In Property Value
£85,164
↗ 10%After 5 Years
Return On Investment
17%
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 | £27,228 | £27,636 | £28,327 | £29,036 | £29,907 | £142,134 |
| Total Expenses | £35,955 | £36,007 | £36,087 | £36,169 | £36,266 | £180,484 |
| Profit Before Tax | £-8,727 | £-8,371 | £-7,760 | £-7,133 | £-6,360 | £-38,350 |
| Profit After Tax | £-8,727 | £-8,371 | £-7,760 | £-7,133 | £-6,360 | £-38,350 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £-8,718 | £-8,362 | £8,741 | £22,320 | £32,834 | £46,814 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change