Terraced
TW5
3 beds
1 bath
Whytecroft, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£35,725
↗ 23%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
55%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,000 | £30,450 | £31,211 | £31,992 | £32,951 | £156,604 |
| Total Expenses | £22,346 | £22,402 | £22,489 | £22,578 | £22,685 | £112,499 |
| Profit Before Tax | £7,654 | £8,048 | £8,722 | £9,414 | £10,267 | £44,105 |
| Profit After Tax | £6,200 | £6,519 | £7,065 | £7,625 | £8,316 | £35,725 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £6,205 | £6,524 | £16,565 | £24,583 | £30,882 | £84,758 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change