Terraced
TW5
2 beds
2 baths
Wright Road, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£7,525
↗ 4%After 5 Years
Change In Property Value
£54,711
↗ 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 | £24,912 | £25,286 | £25,918 | £26,566 | £27,363 | £130,044 |
| Total Expenses | £24,019 | £24,068 | £24,142 | £24,218 | £24,308 | £120,754 |
| Profit Before Tax | £893 | £1,218 | £1,776 | £2,348 | £3,055 | £9,290 |
| Profit After Tax | £723 | £986 | £1,439 | £1,902 | £2,474 | £7,525 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £729 | £992 | £12,039 | £20,823 | £27,653 | £62,236 |
| 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