Semi Detached
TW2
4 beds
3 baths
Percy Road, Whitton TW2
London, England · TW2
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£-34,845
↘ -11%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
20%
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 | £33,252 | £33,751 | £34,595 | £35,459 | £36,523 | £173,580 |
| Total Expenses | £41,516 | £41,578 | £41,673 | £41,770 | £41,887 | £208,425 |
| Profit Before Tax | £-8,264 | £-7,827 | £-7,078 | £-6,311 | £-5,364 | £-34,845 |
| Profit After Tax | £-8,264 | £-7,827 | £-7,078 | £-6,311 | £-5,364 | £-34,845 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £-8,255 | £-7,818 | £11,922 | £27,605 | £39,768 | £63,222 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 12% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change