Semi Detached
TW3
2 beds
1 bath
Upton Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£15,750
↗ 11%After 5 Years
Change In Property Value
£61,335
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,244 | £20,548 | £20,856 | £21,377 | £21,912 | £104,937 |
| Total Expenses | £17,002 | £17,044 | £17,085 | £17,148 | £17,212 | £85,492 |
| Profit Before Tax | £3,242 | £3,503 | £3,770 | £4,229 | £4,700 | £19,445 |
| Profit After Tax | £2,626 | £2,838 | £3,054 | £3,426 | £3,807 | £15,750 |
| Change In Property Value | £4 | £8,999 | £16,063 | £21,376 | £14,892 | £61,335 |
| Net Return | £2,631 | £11,837 | £19,117 | £24,801 | £18,698 | £77,085 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change