Semi Detached
TW5
4 beds
3 baths
Church Road, Heston TW5
London, England · TW5
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£2,637
↗ 1%After 5 Years
Change In Property Value
£74,841
↗ 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 | £31,896 | £32,374 | £33,184 | £34,013 | £35,034 | £166,501 |
| Total Expenses | £32,454 | £32,513 | £32,605 | £32,699 | £32,812 | £163,083 |
| Profit Before Tax | £-558 | £-139 | £579 | £1,314 | £2,222 | £3,419 |
| Profit After Tax | £-558 | £-139 | £469 | £1,065 | £1,800 | £2,637 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £-551 | £-132 | £14,969 | £26,948 | £36,243 | £77,477 |
| 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