Detached TW5 4 beds 2 baths

Camborne Way, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£24,602

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

40%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£40,800	£41,412	£42,447	£43,508	£44,814	£212,982
Total Expenses	£36,320	£36,393	£36,507	£36,624	£36,765	£182,609
Profit Before Tax	£4,480	£5,019	£5,940	£6,884	£8,048	£30,373
Profit After Tax	£3,629	£4,066	£4,812	£5,576	£6,519	£24,602
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£3,637	£4,074	£20,812	£34,137	£44,525	£107,185
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	2%	8%	13%	17%	40%

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