Terraced
TW2
3 beds
1 bath
Hall Farm Drive, Whitton TW2
London, England · TW2
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-14,013
↘ -7%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
24%
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 | £21,852 | £22,180 | £22,734 | £23,303 | £24,002 | £114,070 |
| Total Expenses | £25,498 | £25,543 | £25,609 | £25,677 | £25,757 | £128,083 |
| Profit Before Tax | £-3,646 | £-3,363 | £-2,875 | £-2,374 | £-1,755 | £-14,013 |
| Profit After Tax | £-3,646 | £-3,363 | £-2,875 | £-2,374 | £-1,755 | £-14,013 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £-3,641 | £-3,357 | £8,626 | £18,154 | £25,561 | £45,343 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 13% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change