Flat TW14 2 beds 2 baths

Northumberland Crescent, London TW14

London, England · TW14

Initial Investment

First Year

£221,250First Year

Profit From Rental Income

After 5 Years

£40,406

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£68,647

↗ 10%After 5 Years

Return On Investment

49%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£40,920	£41,534	£42,572	£43,636	£44,946	£213,608
Total Expenses	£32,476	£32,583	£32,730	£32,880	£33,054	£163,723
Profit Before Tax	£8,444	£8,951	£9,842	£10,756	£11,892	£49,884
Profit After Tax	£6,840	£7,250	£7,972	£8,712	£9,632	£40,406
Change In Property Value	£7	£7	£13,300	£23,741	£31,592	£68,647
Net Return	£6,846	£7,257	£21,272	£32,453	£41,225	£109,053
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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