Semi Detached
TW5
4 beds
2 baths
Firs Drive, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£4,364
↗ 1%After 5 Years
Change In Property Value
£100,648
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,900 | £43,543 | £44,632 | £45,748 | £47,120 | £223,944 |
| Total Expenses | £43,473 | £43,549 | £43,669 | £43,791 | £43,939 | £218,421 |
| Profit Before Tax | £-573 | £-5 | £964 | £1,957 | £3,181 | £5,523 |
| Profit After Tax | £-573 | £-5 | £780 | £1,585 | £2,577 | £4,364 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £-563 | £4 | £20,281 | £36,393 | £48,897 | £105,012 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change