Terraced
TW5
4 beds
2 baths
Meadowbanks Garden TW5
London, England · TW5
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£29,355
↗ 13%After 5 Years
Change In Property Value
£90,649
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,260 | £31,729 | £32,205 | £33,010 | £33,835 | £162,039 |
| Total Expenses | £25,022 | £25,082 | £25,140 | £25,231 | £25,324 | £125,798 |
| Profit Before Tax | £6,238 | £6,647 | £7,065 | £7,779 | £8,511 | £36,241 |
| Profit After Tax | £5,052 | £5,384 | £5,723 | £6,301 | £6,894 | £29,355 |
| Change In Property Value | £7 | £13,300 | £23,741 | £31,592 | £22,009 | £90,649 |
| Net Return | £5,059 | £18,684 | £29,464 | £37,893 | £28,903 | £120,004 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change