Terraced
TW3
2 beds
2 baths
Bristow Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£19,591
↗ 14%After 5 Years
Change In Property Value
£57,933
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,400 | £20,706 | £21,017 | £21,542 | £22,081 | £105,745 |
| Total Expenses | £16,214 | £16,257 | £16,299 | £16,362 | £16,426 | £81,559 |
| Profit Before Tax | £4,186 | £4,449 | £4,718 | £5,180 | £5,654 | £24,186 |
| Profit After Tax | £3,390 | £3,603 | £3,821 | £4,196 | £4,580 | £19,591 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £3,395 | £12,103 | £18,994 | £24,386 | £18,646 | £77,524 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change