Detached
TW13
5 beds
2 baths
Twickenham Road, Hanworth TW13
London, England · TW13
View property listing
Initial Investment
£500,250First YearProfit From Rental Income
£44,484
↗ 9%After 5 Years
Change In Property Value
£144,004
↗ 10%After 5 Years
Return On Investment
38%
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 | £71,148 | £72,215 | £74,021 | £75,871 | £78,147 | £371,402 |
| Total Expenses | £62,961 | £63,080 | £63,271 | £63,467 | £63,705 | £316,484 |
| Profit Before Tax | £8,187 | £9,136 | £10,750 | £12,404 | £14,442 | £54,918 |
| Profit After Tax | £6,631 | £7,400 | £8,707 | £10,047 | £11,698 | £44,484 |
| Change In Property Value | £14 | £14 | £27,901 | £49,802 | £66,273 | £144,004 |
| Net Return | £6,645 | £7,414 | £36,608 | £59,850 | £77,971 | £188,487 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change