Semi Detached
TW3
3 beds
2 baths
Whitton Waye, Hounslow Central, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£4,581
↗ 2%After 5 Years
Change In Property Value
£65,550
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,572 | £29,001 | £29,726 | £30,469 | £31,383 | £149,150 |
| Total Expenses | £28,551 | £28,605 | £28,688 | £28,774 | £28,876 | £143,494 |
| Profit Before Tax | £21 | £395 | £1,037 | £1,695 | £2,507 | £5,656 |
| Profit After Tax | £17 | £320 | £840 | £1,373 | £2,031 | £4,581 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £24 | £327 | £13,540 | £24,043 | £32,198 | £70,131 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change