Detached
TW4
4 beds
2 baths
Kevin Close, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£261,482First YearProfit From Rental Income
£49,519
↗ 19%After 5 Years
Change In Property Value
£106,318
↗ 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 | £40,560 | £41,168 | £41,786 | £42,831 | £43,901 | £210,246 |
| Total Expenses | £29,651 | £29,724 | £29,796 | £29,911 | £30,029 | £149,111 |
| Profit Before Tax | £10,909 | £11,444 | £11,990 | £12,919 | £13,872 | £61,135 |
| Profit After Tax | £8,836 | £9,270 | £9,712 | £10,465 | £11,237 | £49,519 |
| Change In Property Value | £8 | £15,599 | £27,844 | £37,053 | £25,814 | £106,318 |
| Net Return | £8,844 | £24,869 | £37,556 | £47,518 | £37,050 | £155,837 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 14% | 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