Semi Detached TW4 3 beds 2 baths

Harvey Road, Hounslow, Greater London TW4

London, England · TW4

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£6,060

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£80,002

↗ 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	£34,872	£35,395	£36,280	£37,187	£38,303	£182,037
Total Expenses	£34,735	£34,799	£34,898	£35,000	£35,122	£174,555
Profit Before Tax	£137	£596	£1,382	£2,187	£3,180	£7,481
Profit After Tax	£111	£483	£1,119	£1,771	£2,576	£6,060
Change In Property Value	£8	£8	£15,500	£27,668	£36,818	£80,002
Net Return	£118	£490	£16,619	£29,439	£39,394	£86,062
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	6%	11%	15%	33%

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