Semi Detached
TW5
3 beds
1 bath
Walnut Tree Road, Hounslow, Greater London TW5
London, England · TW5
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£18,546
↗ 10%After 5 Years
Change In Property Value
£78,381
↗ 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 | £25,296 | £25,675 | £26,061 | £26,712 | £27,380 | £131,124 |
| Total Expenses | £21,530 | £21,581 | £21,629 | £21,705 | £21,782 | £108,228 |
| Profit Before Tax | £3,766 | £4,095 | £4,431 | £5,007 | £5,597 | £22,896 |
| Profit After Tax | £3,050 | £3,317 | £3,589 | £4,056 | £4,534 | £18,546 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £3,056 | £14,817 | £24,117 | £31,372 | £23,564 | £96,926 |
| 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