Detached
TW3
3 beds
1 bath
Rossindel Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£33,973
↗ 19%After 5 Years
Change In Property Value
£74,291
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,344 | £28,769 | £29,201 | £29,931 | £30,679 | £146,924 |
| Total Expenses | £20,870 | £20,925 | £20,978 | £21,062 | £21,147 | £104,982 |
| Profit Before Tax | £7,474 | £7,844 | £8,223 | £8,869 | £9,532 | £41,942 |
| Profit After Tax | £6,054 | £6,354 | £6,660 | £7,184 | £7,721 | £33,973 |
| Change In Property Value | £5 | £10,900 | £19,457 | £25,891 | £18,038 | £74,291 |
| Net Return | £6,060 | £17,254 | £26,117 | £33,075 | £25,758 | £108,264 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 15% | 18% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change