Terraced
TW7
3 beds
1 bath
Yeomans Mews, Whitton TW7
London, England · TW7
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£19,619
↗ 12%After 5 Years
Change In Property Value
£68,150
↗ 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 | £22,992 | £23,337 | £23,687 | £24,279 | £24,886 | £119,181 |
| Total Expenses | £18,885 | £18,932 | £18,977 | £19,047 | £19,118 | £94,960 |
| Profit Before Tax | £4,107 | £4,405 | £4,710 | £5,232 | £5,768 | £24,221 |
| Profit After Tax | £3,327 | £3,568 | £3,815 | £4,238 | £4,672 | £19,619 |
| Change In Property Value | £5 | £9,999 | £17,848 | £23,751 | £16,547 | £68,150 |
| Net Return | £3,332 | £13,567 | £21,663 | £27,989 | £21,218 | £87,769 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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