Semi Detached
TW5
5 beds
2 baths
Great West Road, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£23,775
↗ 10%After 5 Years
Change In Property Value
£98,146
↗ 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 | £31,680 | £32,155 | £32,638 | £33,453 | £34,290 | £164,216 |
| Total Expenses | £26,834 | £26,894 | £26,953 | £27,045 | £27,139 | £134,864 |
| Profit Before Tax | £4,846 | £5,261 | £5,685 | £6,409 | £7,151 | £29,352 |
| Profit After Tax | £3,925 | £4,262 | £4,605 | £5,191 | £5,792 | £23,775 |
| Change In Property Value | £7 | £14,400 | £25,704 | £34,205 | £23,829 | £98,146 |
| Net Return | £3,932 | £18,662 | £30,309 | £39,396 | £29,622 | £121,921 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 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