Semi Detached
TW3
4 beds
2 baths
Park Close, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£24,696
↗ 11%After 5 Years
Change In Property Value
£92,012
↗ 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 | £30,372 | £30,828 | £31,290 | £32,072 | £32,874 | £157,436 |
| Total Expenses | £25,255 | £25,313 | £25,370 | £25,459 | £25,549 | £126,947 |
| Profit Before Tax | £5,117 | £5,514 | £5,920 | £6,614 | £7,325 | £30,489 |
| Profit After Tax | £4,145 | £4,466 | £4,795 | £5,357 | £5,933 | £24,696 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £4,151 | £17,967 | £28,893 | £37,424 | £28,273 | £116,708 |
| 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