Terraced
TW1
5 beds
2 baths
Haliburton Road, St Margarets TW1
London, England · TW1
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£-35,718
↘ -7%After 5 Years
Change In Property Value
£139,359
↗ 10%After 5 Years
Return On Investment
21%
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 | £49,956 | £50,705 | £51,973 | £53,272 | £54,870 | £260,777 |
| Total Expenses | £59,057 | £59,143 | £59,281 | £59,422 | £59,592 | £296,495 |
| Profit Before Tax | £-9,101 | £-8,438 | £-7,308 | £-6,149 | £-4,722 | £-35,718 |
| Profit After Tax | £-9,101 | £-8,438 | £-7,308 | £-6,149 | £-4,722 | £-35,718 |
| Change In Property Value | £14 | £14 | £27,001 | £48,196 | £64,135 | £139,359 |
| Net Return | £-9,087 | £-8,424 | £19,693 | £42,047 | £59,413 | £103,641 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 12% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change