Terraced
TW3
2 beds
1 bath
Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£20,868
↗ 14%After 5 Years
Change In Property Value
£61,341
↗ 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 | £21,600 | £21,924 | £22,253 | £22,809 | £23,379 | £111,965 |
| Total Expenses | £17,139 | £17,184 | £17,227 | £17,293 | £17,361 | £86,203 |
| Profit Before Tax | £4,461 | £4,740 | £5,026 | £5,516 | £6,019 | £25,763 |
| Profit After Tax | £3,614 | £3,840 | £4,071 | £4,468 | £4,875 | £20,868 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £3,618 | £12,840 | £20,136 | £25,846 | £19,769 | £82,209 |
| 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