Terraced
TW1
3 beds
1 bath
Kilmorey Gardens, St Margarets TW1
London, England · TW1
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£35,071
↗ 10%After 5 Years
Change In Property Value
£103,229
↗ 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 | £51,996 | £52,776 | £54,095 | £55,448 | £57,111 | £271,426 |
| Total Expenses | £45,375 | £45,464 | £45,607 | £45,753 | £45,930 | £228,128 |
| Profit Before Tax | £6,621 | £7,312 | £8,489 | £9,695 | £11,181 | £43,298 |
| Profit After Tax | £5,363 | £5,923 | £6,876 | £7,853 | £9,057 | £35,071 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £5,373 | £5,933 | £26,876 | £43,553 | £56,564 | £138,300 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change