Terraced
TW1
2 beds
2 baths
Globe House Central, St Margaret's TW1
London, England · TW1
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-24,701
↘ -8%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
22%
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 | £33,300 | £33,799 | £34,644 | £35,511 | £36,576 | £173,831 |
| Total Expenses | £39,538 | £39,599 | £39,694 | £39,792 | £39,909 | £198,531 |
| Profit Before Tax | £-6,238 | £-5,799 | £-5,050 | £-4,281 | £-3,333 | £-24,701 |
| Profit After Tax | £-6,238 | £-5,799 | £-5,050 | £-4,281 | £-3,333 | £-24,701 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £-6,229 | £-5,790 | £12,951 | £27,849 | £39,424 | £68,205 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change