Terraced
TW2
4 beds
3 baths
Tayben Avenue, Whitton TW2
London, England · TW2
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£36,946
↗ 10%After 5 Years
Change In Property Value
£108,390
↗ 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 | £54,600 | £55,419 | £56,804 | £58,225 | £59,971 | £285,019 |
| Total Expenses | £47,619 | £47,712 | £47,861 | £48,014 | £48,200 | £239,407 |
| Profit Before Tax | £6,981 | £7,707 | £8,943 | £10,210 | £11,772 | £45,613 |
| Profit After Tax | £5,655 | £6,243 | £7,244 | £8,270 | £9,535 | £36,946 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £5,665 | £6,253 | £28,244 | £45,756 | £59,418 | £145,336 |
| 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