Terraced
TW5
2 beds
2 baths
Church Road, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£26,268
↗ 13%After 5 Years
Change In Property Value
£81,782
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,200 | £28,623 | £29,052 | £29,779 | £30,523 | £146,177 |
| Total Expenses | £22,623 | £22,678 | £22,731 | £22,814 | £22,900 | £113,747 |
| Profit Before Tax | £5,577 | £5,945 | £6,321 | £6,964 | £7,624 | £32,430 |
| Profit After Tax | £4,517 | £4,815 | £5,120 | £5,641 | £6,175 | £26,268 |
| Change In Property Value | £6 | £11,999 | £21,418 | £28,502 | £19,856 | £81,782 |
| Net Return | £4,523 | £16,814 | £26,538 | £34,143 | £26,031 | £108,050 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change