Semi Detached
TW5
5 beds
2 baths
Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£26,472
↗ 10%After 5 Years
Change In Property Value
£108,370
↗ 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 | £34,980 | £35,505 | £36,037 | £36,938 | £37,862 | £181,322 |
| Total Expenses | £29,577 | £29,642 | £29,706 | £29,806 | £29,909 | £148,640 |
| Profit Before Tax | £5,403 | £5,863 | £6,332 | £7,132 | £7,952 | £32,682 |
| Profit After Tax | £4,376 | £4,749 | £5,129 | £5,777 | £6,442 | £26,472 |
| Change In Property Value | £8 | £15,900 | £28,382 | £37,768 | £26,312 | £108,370 |
| Net Return | £4,384 | £20,649 | £33,510 | £43,545 | £32,753 | £134,842 |
| 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