Terraced
TW5
3 beds
2 baths
Mornington Crescent, Cranford TW5
London, England · TW5
View property listing
Initial Investment
£193,232First YearProfit From Rental Income
£8,513
↗ 4%After 5 Years
Change In Property Value
£60,384
↗ 10%After 5 Years
Return On Investment
36%
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 | £27,492 | £27,904 | £28,602 | £29,317 | £30,197 | £143,512 |
| Total Expenses | £26,457 | £26,510 | £26,590 | £26,673 | £26,771 | £133,001 |
| Profit Before Tax | £1,035 | £1,395 | £2,012 | £2,644 | £3,425 | £10,510 |
| Profit After Tax | £838 | £1,130 | £1,629 | £2,142 | £2,774 | £8,513 |
| Change In Property Value | £6 | £6 | £11,699 | £20,883 | £27,789 | £60,384 |
| Net Return | £844 | £1,135 | £13,329 | £23,025 | £30,564 | £68,897 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 1% | 7% | 12% | 16% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change