Semi Detached
TW5
2 beds
2 baths
The Crossways, Hounslow, Greater London TW5
London, England · TW5
View property listing
Initial Investment
£173,982First YearProfit From Rental Income
£16,934
↗ 10%After 5 Years
Change In Property Value
£72,240
↗ 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 | £23,316 | £23,666 | £24,021 | £24,621 | £25,237 | £120,860 |
| Total Expenses | £19,883 | £19,930 | £19,976 | £20,046 | £20,119 | £99,954 |
| Profit Before Tax | £3,433 | £3,736 | £4,045 | £4,575 | £5,118 | £20,906 |
| Profit After Tax | £2,781 | £3,026 | £3,276 | £3,706 | £4,146 | £16,934 |
| Change In Property Value | £5 | £10,599 | £18,919 | £25,176 | £17,540 | £72,240 |
| Net Return | £2,786 | £13,625 | £22,196 | £28,882 | £21,685 | £89,174 |
| 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