Semi Detached
TW5
3 beds
1 bath
Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£15,849
↗ 10%After 5 Years
Change In Property Value
£68,157
↗ 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 | £21,996 | £22,326 | £22,661 | £23,227 | £23,808 | £114,018 |
| Total Expenses | £18,787 | £18,833 | £18,876 | £18,943 | £19,012 | £94,452 |
| Profit Before Tax | £3,209 | £3,493 | £3,784 | £4,284 | £4,796 | £19,567 |
| Profit After Tax | £2,599 | £2,830 | £3,065 | £3,470 | £3,885 | £15,849 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £2,604 | £12,830 | £20,916 | £27,223 | £20,433 | £84,006 |
| 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