Detached
W7
3 beds
2 baths
Highland Avenue, Hanwell W7
London, England · W7
View property listing
Initial Investment
£250,982First YearProfit From Rental Income
£36,197
↗ 14%After 5 Years
Change In Property Value
£102,229
↗ 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 | £36,000 | £36,540 | £37,088 | £38,015 | £38,966 | £186,609 |
| Total Expenses | £28,230 | £28,296 | £28,361 | £28,464 | £28,570 | £141,921 |
| Profit Before Tax | £7,770 | £8,244 | £8,727 | £9,551 | £10,396 | £44,688 |
| Profit After Tax | £6,294 | £6,678 | £7,069 | £7,736 | £8,420 | £36,197 |
| Change In Property Value | £7 | £14,999 | £26,773 | £35,628 | £24,821 | £102,229 |
| Net Return | £6,301 | £21,677 | £33,842 | £43,364 | £33,241 | £138,426 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 3% | 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