Semi Detached
TW3
3 beds
1 bath
Heath Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£3,644
↗ 2%After 5 Years
Change In Property Value
£56,260
↗ 10%After 5 Years
Return On Investment
33%
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 | £24,528 | £24,896 | £25,518 | £26,156 | £26,941 | £128,039 |
| Total Expenses | £24,576 | £24,624 | £24,697 | £24,772 | £24,861 | £123,529 |
| Profit Before Tax | £-48 | £272 | £821 | £1,385 | £2,080 | £4,510 |
| Profit After Tax | £-48 | £220 | £665 | £1,121 | £1,685 | £3,644 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £-42 | £226 | £11,566 | £20,578 | £27,576 | £59,904 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change