Semi Detached
TW5
3 beds
2 baths
Cranford Lane, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£214,232First YearProfit From Rental Income
£2,115
↗ 1%After 5 Years
Change In Property Value
£66,577
↗ 10%After 5 Years
Return On Investment
32%
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 | £28,380 | £28,806 | £29,526 | £30,264 | £31,172 | £148,147 |
| Total Expenses | £28,926 | £28,980 | £29,063 | £29,148 | £29,249 | £145,368 |
| Profit Before Tax | £-546 | £-175 | £463 | £1,116 | £1,922 | £2,780 |
| Profit After Tax | £-546 | £-175 | £375 | £904 | £1,557 | £2,115 |
| Change In Property Value | £6 | £6 | £12,899 | £23,025 | £30,640 | £66,577 |
| Net Return | £-540 | £-168 | £13,274 | £23,929 | £32,197 | £68,692 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change