Terraced TW5 3 beds 2 baths

Ash Grove, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£188,000First Year

Profit From Rental Income

After 5 Years

£8,267

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£58,840

↗ 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	£26,796	£27,198	£27,878	£28,575	£29,432	£139,879
Total Expenses	£25,794	£25,846	£25,925	£26,005	£26,102	£129,672
Profit Before Tax	£1,002	£1,352	£1,953	£2,569	£3,330	£10,206
Profit After Tax	£811	£1,095	£1,582	£2,081	£2,698	£8,267
Change In Property Value	£6	£6	£11,400	£20,349	£27,079	£58,840
Net Return	£817	£1,101	£12,982	£22,431	£29,777	£67,107
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%

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