Semi Detached
TW5
4 beds
3 baths
West Way, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£289,482First YearProfit From Rental Income
£28,801
↗ 10%After 5 Years
Change In Property Value
£117,223
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,836 | £38,404 | £38,980 | £39,954 | £40,953 | £196,126 |
| Total Expenses | £31,952 | £32,022 | £32,090 | £32,198 | £32,308 | £160,569 |
| Profit Before Tax | £5,884 | £6,382 | £6,890 | £7,757 | £8,645 | £35,557 |
| Profit After Tax | £4,766 | £5,169 | £5,581 | £6,283 | £7,002 | £28,801 |
| Change In Property Value | £9 | £17,199 | £30,701 | £40,854 | £28,461 | £117,223 |
| Net Return | £4,774 | £22,368 | £36,281 | £47,136 | £35,464 | £146,024 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change