Semi Detached
TW3
3 beds
1 bath
Spring Grove Crescent, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£184,132First YearProfit From Rental Income
£20,093
↗ 11%After 5 Years
Change In Property Value
£76,193
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,152 | £25,529 | £25,912 | £26,560 | £27,224 | £130,378 |
| Total Expenses | £20,999 | £21,050 | £21,098 | £21,173 | £21,250 | £105,571 |
| Profit Before Tax | £4,153 | £4,480 | £4,814 | £5,387 | £5,974 | £24,806 |
| Profit After Tax | £3,364 | £3,629 | £3,899 | £4,363 | £4,839 | £20,093 |
| Change In Property Value | £6 | £11,179 | £19,955 | £26,554 | £18,499 | £76,193 |
| Net Return | £3,369 | £14,808 | £23,854 | £30,917 | £23,338 | £96,286 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change