Semi Detached
TW5
3 beds
1 bath
Shelley Crescent, Heston TW5
London, England · TW5
View property listing
Initial Investment
£228,232First YearProfit From Rental Income
£2,355
↗ 1%After 5 Years
Change In Property Value
£70,706
↗ 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 | £30,132 | £30,584 | £31,349 | £32,132 | £33,096 | £157,293 |
| Total Expenses | £30,689 | £30,745 | £30,832 | £30,922 | £31,029 | £154,217 |
| Profit Before Tax | £-557 | £-161 | £516 | £1,210 | £2,067 | £3,076 |
| Profit After Tax | £-557 | £-161 | £418 | £980 | £1,675 | £2,355 |
| Change In Property Value | £7 | £7 | £13,699 | £24,453 | £32,540 | £70,706 |
| Net Return | £-550 | £-154 | £14,117 | £25,434 | £34,215 | £73,062 |
| 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