Terraced
TW5
4 beds
2 baths
Ash Grove, Heston, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£9,990
↗ 5%After 5 Years
Change In Property Value
£68,647
↗ 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 | £31,260 | £31,729 | £32,522 | £33,335 | £34,335 | £163,181 |
| Total Expenses | £30,010 | £30,068 | £30,158 | £30,251 | £30,361 | £150,848 |
| Profit Before Tax | £1,250 | £1,661 | £2,364 | £3,085 | £3,974 | £12,333 |
| Profit After Tax | £1,013 | £1,345 | £1,915 | £2,499 | £3,219 | £9,990 |
| Change In Property Value | £7 | £7 | £13,300 | £23,741 | £31,592 | £68,647 |
| Net Return | £1,019 | £1,352 | £15,215 | £26,239 | £34,811 | £78,637 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 5% |
| 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