Terraced
TW3
3 beds
2 baths
Cecil Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£32,257
↗ 19%After 5 Years
Change In Property Value
£54,195
↗ 10%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 | £31,200 | £31,668 | £32,460 | £33,271 | £34,269 | £162,868 |
| Total Expenses | £24,449 | £24,508 | £24,598 | £24,690 | £24,800 | £123,045 |
| Profit Before Tax | £6,751 | £7,160 | £7,862 | £8,581 | £9,469 | £39,824 |
| Profit After Tax | £5,468 | £5,800 | £6,368 | £6,951 | £7,670 | £32,257 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £5,473 | £5,805 | £16,869 | £25,694 | £32,611 | £86,452 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change