Semi Detached
TW5
3 beds
1 bath
Waye Avenue, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£15,684
↗ 10%After 5 Years
Change In Property Value
£67,475
↗ 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 | £21,780 | £22,107 | £22,438 | £22,999 | £23,574 | £112,899 |
| Total Expenses | £18,605 | £18,650 | £18,693 | £18,760 | £18,828 | £93,535 |
| Profit Before Tax | £3,175 | £3,457 | £3,745 | £4,239 | £4,746 | £19,363 |
| Profit After Tax | £2,572 | £2,800 | £3,034 | £3,434 | £3,845 | £15,684 |
| Change In Property Value | £5 | £9,900 | £17,672 | £23,516 | £16,383 | £67,475 |
| Net Return | £2,577 | £12,700 | £20,705 | £26,950 | £20,227 | £83,160 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change