Semi Detached
TW5
2 beds
2 baths
The Crossways, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£184,482First YearProfit From Rental Income
£18,013
↗ 10%After 5 Years
Change In Property Value
£76,329
↗ 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 | £24,636 | £25,006 | £25,381 | £26,015 | £26,666 | £127,703 |
| Total Expenses | £20,980 | £21,029 | £21,077 | £21,151 | £21,227 | £105,465 |
| Profit Before Tax | £3,656 | £3,976 | £4,303 | £4,864 | £5,439 | £22,238 |
| Profit After Tax | £2,961 | £3,221 | £3,486 | £3,940 | £4,405 | £18,013 |
| Change In Property Value | £6 | £11,199 | £19,990 | £26,602 | £18,532 | £76,329 |
| Net Return | £2,967 | £14,420 | £23,476 | £30,541 | £22,938 | £94,342 |
| 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