Terraced
TW3
3 beds
1 bath
Cross Lances Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£8,106
↗ 5%After 5 Years
Change In Property Value
£48,001
↗ 10%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,320 | £22,655 | £23,221 | £23,802 | £24,516 | £116,513 |
| Total Expenses | £21,181 | £21,226 | £21,293 | £21,362 | £21,444 | £106,507 |
| Profit Before Tax | £1,139 | £1,429 | £1,928 | £2,439 | £3,071 | £10,007 |
| Profit After Tax | £923 | £1,157 | £1,562 | £1,976 | £2,488 | £8,106 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £927 | £1,162 | £10,862 | £18,577 | £24,579 | £56,107 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change