Terraced
TW3
2 beds
1 bath
Hanworth Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£128,499First YearProfit From Rental Income
£18,314
↗ 14%After 5 Years
Change In Property Value
£54,525
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,200 | £19,488 | £19,780 | £20,275 | £20,782 | £99,525 |
| Total Expenses | £15,290 | £15,331 | £15,371 | £15,431 | £15,492 | £76,915 |
| Profit Before Tax | £3,910 | £4,157 | £4,410 | £4,844 | £5,290 | £22,610 |
| Profit After Tax | £3,167 | £3,367 | £3,572 | £3,924 | £4,285 | £18,314 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,525 |
| Net Return | £3,171 | £11,367 | £17,852 | £22,927 | £17,523 | £72,840 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change