Terraced TW5 5 beds 2 baths

Meadowbanks Garden TW5

London, England · TW5

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£9,248

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,376	£29,817	£30,562	£31,326	£32,266	£153,347
Total Expenses	£28,234	£28,290	£28,375	£28,463	£28,567	£141,930
Profit Before Tax	£1,142	£1,527	£2,187	£2,863	£3,699	£11,417
Profit After Tax	£925	£1,237	£1,771	£2,319	£2,996	£9,248
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£931	£1,243	£14,272	£24,632	£32,688	£73,765
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change