Semi Detached
TW5
4 beds
3 baths
Orchard Avenue, Heston TW5
London, England · TW5
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£17,302
↗ 10%After 5 Years
Change In Property Value
£73,610
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,760 | £24,116 | £24,478 | £25,090 | £25,717 | £123,162 |
| Total Expenses | £20,251 | £20,299 | £20,345 | £20,417 | £20,490 | £101,801 |
| Profit Before Tax | £3,510 | £3,818 | £4,133 | £4,673 | £5,227 | £21,361 |
| Profit After Tax | £2,843 | £3,092 | £3,348 | £3,785 | £4,234 | £17,302 |
| Change In Property Value | £5 | £10,800 | £19,278 | £25,654 | £17,872 | £73,610 |
| Net Return | £2,848 | £13,892 | £22,626 | £29,439 | £22,106 | £90,912 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change