Semi Detached
TW5
5 beds
2 baths
Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£4,176
↗ 1%After 5 Years
Change In Property Value
£98,067
↗ 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 | £41,796 | £42,423 | £43,484 | £44,571 | £45,908 | £218,181 |
| Total Expenses | £42,371 | £42,445 | £42,562 | £42,682 | £42,826 | £212,885 |
| Profit Before Tax | £-575 | £-22 | £922 | £1,889 | £3,082 | £5,296 |
| Profit After Tax | £-575 | £-22 | £747 | £1,530 | £2,496 | £4,176 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £-565 | £-13 | £19,747 | £35,446 | £47,628 | £102,243 |
| 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