Semi Detached
TW3
4 beds
2 baths
Hibernia Road, Hounslow, Greater London TW3
London, England · TW3
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£12,976
↗ 8%After 5 Years
Change In Property Value
£52,647
↗ 10%After 5 Years
Return On Investment
39%
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 | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £23,284 | £23,334 | £23,409 | £23,487 | £23,579 | £117,093 |
| Profit Before Tax | £2,216 | £2,549 | £3,120 | £3,706 | £4,430 | £16,020 |
| Profit After Tax | £1,795 | £2,064 | £2,527 | £3,002 | £3,588 | £12,976 |
| Change In Property Value | £5 | £5 | £10,200 | £18,207 | £24,229 | £52,647 |
| Net Return | £1,800 | £2,069 | £12,727 | £21,209 | £27,817 | £65,623 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change