Semi Detached TW5 2 beds 2 baths

The Crossways, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£184,482First Year

Profit From Rental Income

After 5 Years

£1,517

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£57,803

↗ 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	£24,636	£25,006	£25,631	£26,271	£27,060	£128,603
Total Expenses	£25,180	£25,228	£25,301	£25,376	£25,466	£126,551
Profit Before Tax	£-544	£-223	£329	£895	£1,594	£2,052
Profit After Tax	£-544	£-223	£267	£725	£1,291	£1,517
Change In Property Value	£6	£6	£11,199	£19,991	£26,602	£57,803
Net Return	£-538	£-217	£11,466	£20,716	£27,893	£59,319
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