Terraced
TW14
2 beds
2 baths
Northumberland Crescent, London TW14
London, England · TW14
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£12,501
↗ 6%After 5 Years
Change In Property Value
£68,647
↗ 10%After 5 Years
Return On Investment
37%
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 | £31,920 | £32,399 | £33,209 | £34,039 | £35,060 | £166,627 |
| Total Expenses | £30,076 | £30,135 | £30,227 | £30,321 | £30,434 | £151,193 |
| Profit Before Tax | £1,844 | £2,264 | £2,982 | £3,718 | £4,626 | £15,434 |
| Profit After Tax | £1,494 | £1,833 | £2,415 | £3,012 | £3,747 | £12,501 |
| Change In Property Value | £7 | £7 | £13,300 | £23,741 | £31,592 | £68,647 |
| Net Return | £1,500 | £1,840 | £15,716 | £26,753 | £35,340 | £81,148 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change