Semi Detached
TW2
3 beds
1 bath
Ryecroft Avenue, Whitton TW2
London, England · TW2
View property listing
Initial Investment
£252,750First YearProfit From Rental Income
£-28,241
↘ -11%After 5 Years
Change In Property Value
£77,938
↗ 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 | £26,424 | £26,820 | £27,491 | £28,178 | £29,023 | £137,937 |
| Total Expenses | £33,097 | £33,148 | £33,226 | £33,306 | £33,401 | £166,178 |
| Profit Before Tax | £-6,673 | £-6,328 | £-5,735 | £-5,128 | £-4,377 | £-28,241 |
| Profit After Tax | £-6,673 | £-6,328 | £-5,735 | £-5,128 | £-4,377 | £-28,241 |
| Change In Property Value | £8 | £8 | £15,100 | £26,954 | £35,868 | £77,938 |
| Net Return | £-6,665 | £-6,320 | £9,365 | £21,827 | £31,491 | £49,697 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 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