Semi Detached
TW3
3 beds
1 bath
Colwyn Crescent, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£184,497First YearProfit From Rental Income
£14,441
↗ 8%After 5 Years
Change In Property Value
£57,807
↗ 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 | £27,996 | £28,416 | £29,126 | £29,854 | £30,750 | £146,143 |
| Total Expenses | £25,517 | £25,571 | £25,653 | £25,736 | £25,837 | £128,314 |
| Profit Before Tax | £2,479 | £2,845 | £3,474 | £4,118 | £4,913 | £17,829 |
| Profit After Tax | £2,008 | £2,304 | £2,814 | £3,336 | £3,980 | £14,441 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,807 |
| Net Return | £2,013 | £2,310 | £14,014 | £23,328 | £30,584 | £72,249 |
| 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