Semi Detached
TW3
6 beds
2 baths
Heath Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£20,933
↗ 11%After 5 Years
Change In Property Value
£79,062
↗ 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 | £26,100 | £26,492 | £26,889 | £27,561 | £28,250 | £135,292 |
| Total Expenses | £21,772 | £21,823 | £21,873 | £21,951 | £22,030 | £109,449 |
| Profit Before Tax | £4,329 | £4,668 | £5,016 | £5,610 | £6,220 | £25,843 |
| Profit After Tax | £3,506 | £3,781 | £4,063 | £4,544 | £5,038 | £20,933 |
| Change In Property Value | £6 | £11,600 | £20,706 | £27,554 | £19,196 | £79,062 |
| Net Return | £3,512 | £15,381 | £24,769 | £32,098 | £24,234 | £99,995 |
| 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