Terraced
TW4
1 bed
1 bath
Beaulieu Close, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£86,499First YearProfit From Rental Income
£12,185
↗ 14%After 5 Years
Change In Property Value
£38,168
↗ 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 | £13,440 | £13,642 | £13,846 | £14,192 | £14,547 | £69,667 |
| Total Expenses | £10,853 | £10,886 | £10,916 | £10,961 | £11,008 | £54,624 |
| Profit Before Tax | £2,587 | £2,756 | £2,930 | £3,231 | £3,540 | £15,043 |
| Profit After Tax | £2,095 | £2,232 | £2,373 | £2,617 | £2,867 | £12,185 |
| Change In Property Value | £3 | £5,600 | £9,996 | £13,302 | £9,267 | £38,168 |
| Net Return | £2,098 | £7,832 | £12,369 | £15,919 | £12,134 | £50,353 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change