Terraced
TW5
3 beds
2 baths
Ash Grove, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£24,866
↗ 13%After 5 Years
Change In Property Value
£77,699
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,796 | £27,198 | £27,606 | £28,296 | £29,003 | £138,899 |
| Total Expenses | £21,519 | £21,572 | £21,623 | £21,703 | £21,784 | £108,201 |
| Profit Before Tax | £5,277 | £5,626 | £5,983 | £6,593 | £7,219 | £30,698 |
| Profit After Tax | £4,274 | £4,557 | £4,846 | £5,341 | £5,848 | £24,866 |
| Change In Property Value | £6 | £11,400 | £20,349 | £27,079 | £18,865 | £77,699 |
| Net Return | £4,280 | £15,957 | £25,195 | £32,420 | £24,713 | £102,565 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change