Semi Detached TW5 3 beds 1 bath

Walnut Tree Road, Hounslow, Greater London TW5

London, England · TW5

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£1,610

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 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	£25,296	£25,675	£26,317	£26,975	£27,785	£132,049
Total Expenses	£25,843	£25,892	£25,967	£26,044	£26,135	£129,881
Profit Before Tax	£-547	£-217	£350	£931	£1,649	£2,167
Profit After Tax	£-547	£-217	£284	£754	£1,336	£1,610
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£-541	£-211	£11,784	£21,282	£28,653	£60,967
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