Terraced TW3 4 beds 3 baths

Pears Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£168,750First Year

Profit From Rental Income

After 5 Years

£24,188

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£70,202

↗ 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	£24,720	£25,091	£25,467	£26,104	£26,756	£128,138
Total Expenses	£19,542	£19,592	£19,640	£19,714	£19,790	£98,277
Profit Before Tax	£5,178	£5,499	£5,828	£6,390	£6,967	£29,861
Profit After Tax	£4,194	£4,454	£4,720	£5,176	£5,643	£24,188
Change In Property Value	£5	£10,300	£18,386	£24,466	£17,045	£70,202
Net Return	£4,199	£14,754	£23,106	£29,642	£22,688	£94,390
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	13%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change