Terraced
TW3
4 beds
2 baths
Kingsley Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£69,916
↗ 37%After 5 Years
Change In Property Value
£58,840
↗ 10%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,996 | £43,641 | £44,732 | £45,850 | £47,226 | £224,445 |
| Total Expenses | £27,414 | £27,490 | £27,610 | £27,733 | £27,881 | £138,129 |
| Profit Before Tax | £15,582 | £16,151 | £17,122 | £18,117 | £19,345 | £86,316 |
| Profit After Tax | £12,621 | £13,082 | £13,869 | £14,675 | £15,669 | £69,916 |
| Change In Property Value | £6 | £6 | £11,400 | £20,349 | £27,079 | £58,840 |
| Net Return | £12,627 | £13,088 | £25,269 | £35,024 | £42,748 | £128,756 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 7% | 7% | 13% | 19% | 23% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change