Semi Detached TW3 3 beds 2 baths

Whitton Waye, Hounslow Central, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£210,750First Year

Profit From Rental Income

After 5 Years

£23,107

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£86,559

↗ 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	£28,572	£29,001	£29,436	£30,171	£30,926	£148,105
Total Expenses	£23,788	£23,844	£23,897	£23,981	£24,068	£119,578
Profit Before Tax	£4,784	£5,157	£5,538	£6,190	£6,858	£28,527
Profit After Tax	£3,875	£4,177	£4,486	£5,014	£5,555	£23,107
Change In Property Value	£6	£12,700	£22,670	£30,167	£21,016	£86,559
Net Return	£3,881	£16,877	£27,156	£35,181	£26,571	£109,666
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change