Semi Detached
TW5
6 beds
4 baths
Walnut Tree Road, Hounslow, Middlesex TW5
London, England · TW5
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£23,940
↗ 10%After 5 Years
Change In Property Value
£98,828
↗ 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 | £31,896 | £32,374 | £32,860 | £33,682 | £34,524 | £165,336 |
| Total Expenses | £27,016 | £27,077 | £27,136 | £27,228 | £27,323 | £135,780 |
| Profit Before Tax | £4,880 | £5,298 | £5,724 | £6,453 | £7,200 | £29,555 |
| Profit After Tax | £3,952 | £4,291 | £4,637 | £5,227 | £5,832 | £23,940 |
| Change In Property Value | £7 | £14,500 | £25,883 | £34,443 | £23,995 | £98,828 |
| Net Return | £3,960 | £18,791 | £30,520 | £39,670 | £29,827 | £122,768 |
| 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