Terraced
TW1
3 beds
1 bath
Northcote Road, St Margarets TW1
London, England · TW1
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£-25,937
↘ -8%After 5 Years
Change In Property Value
£98,067
↗ 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 | £35,148 | £35,675 | £36,567 | £37,481 | £38,606 | £183,477 |
| Total Expenses | £41,706 | £41,770 | £41,870 | £41,973 | £42,096 | £209,415 |
| Profit Before Tax | £-6,558 | £-6,095 | £-5,303 | £-4,491 | £-3,490 | £-25,937 |
| Profit After Tax | £-6,558 | £-6,095 | £-5,303 | £-4,491 | £-3,490 | £-25,937 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £-6,549 | £-6,086 | £13,697 | £29,424 | £41,642 | £72,130 |
| 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