Terraced
TW5
2 beds
2 baths
Wright Road, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£22,959
↗ 13%After 5 Years
Change In Property Value
£72,246
↗ 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 | £24,912 | £25,286 | £25,665 | £26,307 | £26,964 | £129,133 |
| Total Expenses | £20,044 | £20,094 | £20,142 | £20,217 | £20,293 | £100,789 |
| Profit Before Tax | £4,868 | £5,192 | £5,523 | £6,090 | £6,671 | £28,344 |
| Profit After Tax | £3,943 | £4,205 | £4,474 | £4,933 | £5,404 | £22,959 |
| Change In Property Value | £5 | £10,600 | £18,921 | £25,179 | £17,541 | £72,246 |
| Net Return | £3,948 | £14,806 | £23,395 | £30,112 | £22,945 | £95,205 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 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