Terraced TW4 1 bed 1 bath

Dorney Way, Hounslow TW4

London, England · TW4

Initial Investment

First Year

£95,249First Year

Profit From Rental Income

After 5 Years

£13,462

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£41,576

↗ 14%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,640	£14,860	£15,082	£15,460	£15,846	£75,888
Total Expenses	£11,777	£11,812	£11,844	£11,893	£11,942	£59,268
Profit Before Tax	£2,863	£3,048	£3,238	£3,567	£3,904	£16,620
Profit After Tax	£2,319	£2,469	£2,623	£2,889	£3,162	£13,462
Change In Property Value	£3	£6,100	£10,889	£14,490	£10,094	£41,576
Net Return	£2,322	£8,569	£13,511	£17,379	£13,257	£55,038
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	58%

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