Semi Detached
TW5
3 beds
2 baths
Cranford Lane, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£2,311
↗ 1%After 5 Years
Change In Property Value
£69,679
↗ 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 | £29,700 | £30,145 | £30,899 | £31,672 | £32,622 | £155,038 |
| Total Expenses | £30,251 | £30,307 | £30,393 | £30,481 | £30,587 | £152,018 |
| Profit Before Tax | £-551 | £-161 | £506 | £1,191 | £2,035 | £3,020 |
| Profit After Tax | £-551 | £-161 | £410 | £964 | £1,648 | £2,311 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £-544 | £-154 | £13,910 | £25,062 | £33,716 | £71,990 |
| 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