Semi Detached
TW5
2 beds
2 baths
The Crossways, Hounslow, Greater London TW5
London, England · TW5
View property listing
Initial Investment
£173,982First YearProfit From Rental Income
£1,311
↗ 1%After 5 Years
Change In Property Value
£54,706
↗ 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 | £23,316 | £23,666 | £24,257 | £24,864 | £25,610 | £121,713 |
| Total Expenses | £23,857 | £23,904 | £23,974 | £24,045 | £24,131 | £119,911 |
| Profit Before Tax | £-541 | £-238 | £284 | £818 | £1,479 | £1,802 |
| Profit After Tax | £-541 | £-238 | £230 | £663 | £1,198 | £1,311 |
| Change In Property Value | £5 | £5 | £10,599 | £18,920 | £25,177 | £54,706 |
| Net Return | £-536 | £-233 | £10,829 | £19,583 | £26,375 | £56,017 |
| 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