Semi Detached TW5 3 beds 2 baths

North Hyde Lane, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£215,982First Year

Profit From Rental Income

After 5 Years

£2,132

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£67,093

↗ 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	£28,596	£29,025	£29,751	£30,494	£31,409	£149,275
Total Expenses	£29,146	£29,201	£29,284	£29,369	£29,472	£146,472
Profit Before Tax	£-550	£-176	£467	£1,125	£1,938	£2,803
Profit After Tax	£-550	£-176	£378	£911	£1,569	£2,132
Change In Property Value	£6	£6	£12,999	£23,204	£30,877	£67,093
Net Return	£-544	£-169	£13,377	£24,115	£32,447	£69,226
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

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