Flat
TW9
2 beds
1 bath
West Hall Road, Kew TW9
London, England · TW9
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-28,236
↘ -21%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
11%
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 | £14,028 | £14,238 | £14,594 | £14,959 | £15,408 | £73,228 |
| Total Expenses | £20,148 | £20,212 | £20,288 | £20,366 | £20,451 | £101,465 |
| Profit Before Tax | £-6,120 | £-5,974 | £-5,694 | £-5,407 | £-5,043 | £-28,236 |
| Profit After Tax | £-6,120 | £-5,974 | £-5,694 | £-5,407 | £-5,043 | £-28,236 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-6,115 | £-5,969 | £2,806 | £9,766 | £15,148 | £15,636 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change