Terraced
TW5
3 beds
1 bath
Whytecroft, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£7,351
↗ 4%After 5 Years
Change In Property Value
£53,679
↗ 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 | £24,444 | £24,811 | £25,431 | £26,067 | £26,849 | £127,601 |
| Total Expenses | £23,575 | £23,624 | £23,696 | £23,771 | £23,860 | £118,526 |
| Profit Before Tax | £869 | £1,187 | £1,735 | £2,296 | £2,989 | £9,075 |
| Profit After Tax | £704 | £962 | £1,405 | £1,860 | £2,421 | £7,351 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £709 | £967 | £11,805 | £20,424 | £27,125 | £61,030 |
| 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