Terraced
TW3
3 beds
2 baths
Cecil Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£24,699
↗ 14%After 5 Years
Change In Property Value
£71,565
↗ 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 | £25,200 | £25,578 | £25,962 | £26,611 | £27,276 | £130,626 |
| Total Expenses | £19,912 | £19,962 | £20,011 | £20,086 | £20,163 | £100,134 |
| Profit Before Tax | £5,288 | £5,616 | £5,951 | £6,525 | £7,113 | £30,492 |
| Profit After Tax | £4,283 | £4,549 | £4,820 | £5,285 | £5,761 | £24,699 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £4,289 | £15,049 | £23,563 | £30,226 | £23,137 | £96,263 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change