Terraced TW5 3 beds 1 bath

Ash Grove, Heston, Greater London TW5

London, England · TW5

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£8,331

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 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	£27,024	£27,429	£28,115	£28,818	£29,683	£141,069
Total Expenses	£26,016	£26,068	£26,147	£26,228	£26,325	£130,783
Profit Before Tax	£1,008	£1,362	£1,968	£2,590	£3,357	£10,286
Profit After Tax	£817	£1,103	£1,594	£2,098	£2,719	£8,331
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£823	£1,109	£13,094	£22,626	£30,036	£67,688
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change