Semi Detached TW5 6 beds 3 baths

Walnut Tree Road, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£23,940

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£98,828

↗ 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	£31,896	£32,374	£32,860	£33,682	£34,524	£165,336
Total Expenses	£27,016	£27,077	£27,136	£27,228	£27,323	£135,780
Profit Before Tax	£4,880	£5,298	£5,724	£6,453	£7,200	£29,555
Profit After Tax	£3,952	£4,291	£4,637	£5,227	£5,832	£23,940
Change In Property Value	£7	£14,500	£25,883	£34,443	£23,995	£98,828
Net Return	£3,960	£18,791	£30,520	£39,670	£29,827	£122,768
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	16%	12%	51%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change