Terraced
TW5
3 beds
1 bath
Ash Grove, Heston, Greater London TW5
London, England · TW5
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£25,076
↗ 13%After 5 Years
Change In Property Value
£78,381
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,024 | £27,429 | £27,841 | £28,537 | £29,250 | £140,081 |
| Total Expenses | £21,703 | £21,756 | £21,807 | £21,888 | £21,970 | £109,124 |
| Profit Before Tax | £5,321 | £5,673 | £6,033 | £6,649 | £7,281 | £30,958 |
| Profit After Tax | £4,310 | £4,595 | £4,887 | £5,386 | £5,897 | £25,076 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £4,316 | £16,095 | £25,415 | £32,702 | £24,928 | £103,456 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change