Terraced
TW3
4 beds
2 baths
Kingsley Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£26,997
↗ 14%After 5 Years
Change In Property Value
£77,699
↗ 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 | £27,360 | £27,770 | £28,187 | £28,892 | £29,614 | £141,823 |
| Total Expenses | £21,576 | £21,629 | £21,681 | £21,762 | £21,845 | £108,493 |
| Profit Before Tax | £5,784 | £6,141 | £6,506 | £7,130 | £7,769 | £33,330 |
| Profit After Tax | £4,685 | £4,974 | £5,270 | £5,775 | £6,293 | £26,997 |
| Change In Property Value | £6 | £11,400 | £20,349 | £27,079 | £18,865 | £77,699 |
| Net Return | £4,691 | £16,374 | £25,619 | £32,854 | £25,158 | £104,696 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change