Semi Detached TW14 2 beds 1 bath

Hatton Road, Bedfont TW14

London, England · TW14

Initial Investment

First Year

£132,875First Year

Profit From Rental Income

After 5 Years

£10,057

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£42,582

↗ 10%After 5 Years

Return On Investment

40%

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	£20,616	£20,925	£21,448	£21,985	£22,644	£107,618
Total Expenses	£18,928	£18,970	£19,033	£19,098	£19,174	£95,202
Profit Before Tax	£1,688	£1,955	£2,415	£2,887	£3,470	£12,416
Profit After Tax	£1,368	£1,584	£1,956	£2,338	£2,811	£10,057
Change In Property Value	£4	£4	£8,250	£14,727	£19,597	£42,582
Net Return	£1,372	£1,588	£10,207	£17,065	£22,407	£52,639
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change