Terraced
TW5
3 beds
2 baths
Ash Grove, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£9,706
↗ 4%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,552 | £31,010 | £31,786 | £32,580 | £33,558 | £159,486 |
| Total Expenses | £29,344 | £29,401 | £29,490 | £29,580 | £29,688 | £147,503 |
| Profit Before Tax | £1,208 | £1,609 | £2,296 | £3,000 | £3,869 | £11,982 |
| Profit After Tax | £979 | £1,303 | £1,860 | £2,430 | £3,134 | £9,706 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £985 | £1,310 | £14,860 | £25,636 | £34,014 | £76,804 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 1% | 7% | 12% | 16% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change