Semi Detached
TW3
3 beds
2 baths
Wills Crescent, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£25,708
↗ 11%After 5 Years
Change In Property Value
£95,413
↗ 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 | £31,500 | £31,972 | £32,452 | £33,263 | £34,095 | £163,283 |
| Total Expenses | £26,171 | £26,231 | £26,289 | £26,380 | £26,474 | £131,545 |
| Profit Before Tax | £5,329 | £5,742 | £6,163 | £6,883 | £7,621 | £31,738 |
| Profit After Tax | £4,317 | £4,651 | £4,992 | £5,575 | £6,173 | £25,708 |
| Change In Property Value | £7 | £13,999 | £24,988 | £33,253 | £23,166 | £95,413 |
| Net Return | £4,324 | £18,650 | £29,981 | £38,828 | £29,339 | £121,121 |
| 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