Terraced
TW3
3 beds
1 bath
Cross Lances Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£21,634
↗ 14%After 5 Years
Change In Property Value
£63,386
↗ 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 | £22,320 | £22,655 | £22,995 | £23,569 | £24,159 | £115,698 |
| Total Expenses | £17,693 | £17,739 | £17,784 | £17,852 | £17,921 | £88,989 |
| Profit Before Tax | £4,627 | £4,915 | £5,211 | £5,718 | £6,238 | £26,709 |
| Profit After Tax | £3,748 | £3,982 | £4,221 | £4,632 | £5,052 | £21,634 |
| Change In Property Value | £5 | £9,300 | £16,601 | £22,091 | £15,390 | £63,386 |
| Net Return | £3,752 | £13,282 | £20,822 | £26,722 | £20,442 | £85,020 |
| 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