Semi Detached
TW5
5 beds
2 baths
Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£3,132
↗ 1%After 5 Years
Change In Property Value
£82,067
↗ 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 | £34,980 | £35,505 | £36,392 | £37,302 | £38,421 | £182,600 |
| Total Expenses | £35,540 | £35,604 | £35,703 | £35,805 | £35,928 | £178,579 |
| Profit Before Tax | £-560 | £-99 | £689 | £1,497 | £2,494 | £4,021 |
| Profit After Tax | £-560 | £-99 | £558 | £1,213 | £2,020 | £3,132 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £-552 | £-91 | £16,459 | £29,595 | £39,788 | £85,199 |
| 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