Terraced
TW4
2 beds
2 baths
Heathlands Way, Greater London TW4
London, England · TW4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£17,037
↗ 14%After 5 Years
Change In Property Value
£51,118
↗ 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 | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £14,366 | £14,405 | £14,443 | £14,500 | £14,558 | £72,271 |
| Profit Before Tax | £3,634 | £3,865 | £4,101 | £4,508 | £4,925 | £21,034 |
| Profit After Tax | £2,944 | £3,131 | £3,322 | £3,652 | £3,989 | £17,037 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £2,948 | £10,631 | £16,710 | £21,467 | £16,400 | £68,155 |
| 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