Semi Detached
TW3
3 beds
2 baths
Argyle Avenue, Whitton TW3
London, England · TW3
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£16,371
↗ 8%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
39%
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 | £31,248 | £31,717 | £32,510 | £33,322 | £34,322 | £163,119 |
| Total Expenses | £28,422 | £28,480 | £28,570 | £28,662 | £28,773 | £142,907 |
| Profit Before Tax | £2,826 | £3,237 | £3,940 | £4,660 | £5,549 | £20,212 |
| Profit After Tax | £2,289 | £2,622 | £3,191 | £3,775 | £4,495 | £16,371 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £2,296 | £2,628 | £15,691 | £26,088 | £34,187 | £80,889 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change