Flat
TW1
3 beds
1 bath
Heron Road, St Margarets TW1
London, England · TW1
View property listing
Initial Investment
£368,250First YearProfit From Rental Income
£43,307
↗ 12%After 5 Years
Change In Property Value
£109,938
↗ 10%After 5 Years
Return On Investment
42%
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 | £58,572 | £59,451 | £60,937 | £62,460 | £64,334 | £305,754 |
| Total Expenses | £50,111 | £50,245 | £50,437 | £50,633 | £50,863 | £252,288 |
| Profit Before Tax | £8,461 | £9,206 | £10,500 | £11,828 | £13,471 | £53,466 |
| Profit After Tax | £6,853 | £7,457 | £8,505 | £9,580 | £10,912 | £43,307 |
| Change In Property Value | £11 | £11 | £21,300 | £38,021 | £50,595 | £109,938 |
| Net Return | £6,864 | £7,467 | £29,806 | £47,602 | £61,507 | £153,246 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change