Terraced
TW1
2 beds
1 bath
St. Margarets Grove, St Margarets TW1
London, England · TW1
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£26,701
↗ 10%After 5 Years
Change In Property Value
£80,002
↗ 10%After 5 Years
Return On Investment
41%
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 | £40,296 | £40,900 | £41,923 | £42,971 | £44,260 | £210,351 |
| Total Expenses | £35,278 | £35,350 | £35,463 | £35,578 | £35,718 | £177,387 |
| Profit Before Tax | £5,018 | £5,551 | £6,460 | £7,393 | £8,542 | £32,964 |
| Profit After Tax | £4,065 | £4,496 | £5,233 | £5,988 | £6,919 | £26,701 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £4,073 | £4,504 | £20,733 | £33,656 | £43,737 | £106,703 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change