Semi Detached
TW5
3 beds
2 baths
Cranford Lane, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£22,157
↗ 10%After 5 Years
Change In Property Value
£92,012
↗ 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 | £29,700 | £30,145 | £30,598 | £31,363 | £32,147 | £153,953 |
| Total Expenses | £25,188 | £25,245 | £25,301 | £25,388 | £25,477 | £126,598 |
| Profit Before Tax | £4,512 | £4,900 | £5,297 | £5,975 | £6,670 | £27,354 |
| Profit After Tax | £3,655 | £3,969 | £4,291 | £4,840 | £5,403 | £22,157 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £3,661 | £17,469 | £28,388 | £36,907 | £27,743 | £114,169 |
| 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