Semi Detached
TW5
3 beds
1 bath
Waye Avenue, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£1,080
↗ 1%After 5 Years
Change In Property Value
£51,098
↗ 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 | £21,780 | £22,107 | £22,659 | £23,226 | £23,923 | £113,695 |
| Total Expenses | £22,317 | £22,361 | £22,427 | £22,495 | £22,575 | £112,176 |
| Profit Before Tax | £-537 | £-255 | £232 | £731 | £1,347 | £1,519 |
| Profit After Tax | £-537 | £-255 | £188 | £592 | £1,091 | £1,080 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £-532 | £-250 | £10,088 | £18,264 | £24,608 | £52,178 |
| 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