Flat
TW5
3 beds
2 baths
Mornington Crescent, Cranford TW5
London, England · TW5
View property listing
Initial Investment
£194,982First YearProfit From Rental Income
£34,884
↗ 18%After 5 Years
Change In Property Value
£60,900
↗ 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 | £36,300 | £36,844 | £37,766 | £38,710 | £39,871 | £189,491 |
| Total Expenses | £29,036 | £29,137 | £29,272 | £29,410 | £29,569 | £146,424 |
| Profit Before Tax | £7,264 | £7,708 | £8,494 | £9,300 | £10,302 | £43,067 |
| Profit After Tax | £5,884 | £6,243 | £6,880 | £7,533 | £8,345 | £34,884 |
| Change In Property Value | £6 | £6 | £11,799 | £21,062 | £28,027 | £60,900 |
| Net Return | £5,890 | £6,249 | £18,679 | £28,594 | £36,372 | £95,784 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change