Terraced
TW1
3 beds
2 baths
Fairlawns, East Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£380,250First YearProfit From Rental Income
£38,620
↗ 10%After 5 Years
Change In Property Value
£113,035
↗ 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 | £56,940 | £57,794 | £59,239 | £60,720 | £62,542 | £297,235 |
| Total Expenses | £49,638 | £49,735 | £49,890 | £50,049 | £50,242 | £249,555 |
| Profit Before Tax | £7,302 | £8,059 | £9,349 | £10,671 | £12,299 | £47,680 |
| Profit After Tax | £5,915 | £6,528 | £7,572 | £8,643 | £9,962 | £38,620 |
| Change In Property Value | £11 | £11 | £21,900 | £39,092 | £52,021 | £113,035 |
| Net Return | £5,925 | £6,539 | £29,473 | £47,735 | £61,983 | £151,656 |
| 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