Semi Detached
TW5
3 beds
1 bath
North Hyde Lane, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£215,982First YearProfit From Rental Income
£21,249
↗ 10%After 5 Years
Change In Property Value
£88,597
↗ 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 | £28,596 | £29,025 | £29,460 | £30,197 | £30,952 | £148,230 |
| Total Expenses | £24,272 | £24,327 | £24,381 | £24,465 | £24,551 | £121,996 |
| Profit Before Tax | £4,324 | £4,698 | £5,079 | £5,732 | £6,401 | £26,234 |
| Profit After Tax | £3,503 | £3,805 | £4,114 | £4,643 | £5,184 | £21,249 |
| Change In Property Value | £6 | £12,999 | £23,203 | £30,877 | £21,511 | £88,597 |
| Net Return | £3,509 | £16,804 | £27,318 | £35,520 | £26,696 | £109,847 |
| 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