Terraced
TW3
2 beds
1 bath
James Street, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£7,007
↗ 5%After 5 Years
Change In Property Value
£42,840
↗ 10%After 5 Years
Return On Investment
37%
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 | £19,920 | £20,219 | £20,724 | £21,242 | £21,880 | £103,985 |
| Total Expenses | £18,957 | £18,999 | £19,060 | £19,123 | £19,197 | £95,335 |
| Profit Before Tax | £963 | £1,220 | £1,664 | £2,120 | £2,683 | £8,650 |
| Profit After Tax | £780 | £988 | £1,348 | £1,717 | £2,173 | £7,007 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £784 | £993 | £9,648 | £16,533 | £21,889 | £49,846 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change