Terraced
TW1
3 beds
2 baths
Amyand Park Road, St Margarets TW1
London, England · TW1
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£38,776
↗ 10%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
40%
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 | £57,192 | £58,050 | £59,501 | £60,989 | £62,818 | £298,550 |
| Total Expenses | £49,862 | £49,959 | £50,115 | £50,275 | £50,468 | £250,678 |
| Profit Before Tax | £7,330 | £8,091 | £9,386 | £10,714 | £12,350 | £47,872 |
| Profit After Tax | £5,938 | £6,554 | £7,603 | £8,678 | £10,004 | £38,776 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £5,949 | £6,565 | £29,603 | £47,949 | £62,262 | £152,327 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change