Terraced
TW5
3 beds
1 bath
Whytecroft, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£38,135
↗ 26%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
57%
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 | £21,751 | £21,807 | £21,894 | £21,983 | £22,089 | £109,524 |
| Profit Before Tax | £8,250 | £8,643 | £9,317 | £10,009 | £10,862 | £47,080 |
| Profit After Tax | £6,682 | £7,001 | £7,547 | £8,107 | £8,798 | £38,135 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £6,687 | £7,005 | £16,747 | £24,529 | £30,651 | £85,620 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 21% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change