Terraced
TW14
2 beds
1 bath
Cramond Court, Bedfont TW14
London, England · TW14
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£15,760
↗ 14%After 5 Years
Change In Property Value
£47,710
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,308 | £17,740 | £18,184 | £87,084 |
| Total Expenses | £13,441 | £13,479 | £13,515 | £13,569 | £13,624 | £67,627 |
| Profit Before Tax | £3,359 | £3,573 | £3,793 | £4,172 | £4,560 | £19,457 |
| Profit After Tax | £2,721 | £2,894 | £3,072 | £3,379 | £3,694 | £15,760 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £2,724 | £9,894 | £15,567 | £20,007 | £15,278 | £63,470 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change