Flat
TW2
2 beds
2 baths
Craneford House, 32 Rose Square TW2
London, England · TW2
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£22,641
↗ 11%After 5 Years
Change In Property Value
£66,066
↗ 10%After 5 Years
Return On Investment
42%
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 | £35,196 | £35,724 | £36,617 | £37,532 | £38,658 | £183,728 |
| Total Expenses | £30,912 | £31,010 | £31,143 | £31,278 | £31,433 | £155,776 |
| Profit Before Tax | £4,284 | £4,714 | £5,474 | £6,254 | £7,225 | £27,952 |
| Profit After Tax | £3,470 | £3,818 | £4,434 | £5,066 | £5,852 | £22,641 |
| Change In Property Value | £6 | £6 | £12,800 | £22,848 | £30,405 | £66,066 |
| Net Return | £3,477 | £3,824 | £17,234 | £27,915 | £36,257 | £88,707 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change