Detached
TW4
4 beds
2 baths
Kevin Close, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£261,482First YearProfit From Rental Income
£26,910
↗ 10%After 5 Years
Change In Property Value
£80,513
↗ 10%After 5 Years
Return On Investment
41%
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 | £40,560 | £41,168 | £42,198 | £43,253 | £44,550 | £211,729 |
| Total Expenses | £35,501 | £35,573 | £35,687 | £35,803 | £35,943 | £178,506 |
| Profit Before Tax | £5,059 | £5,596 | £6,511 | £7,450 | £8,607 | £33,222 |
| Profit After Tax | £4,098 | £4,532 | £5,274 | £6,034 | £6,971 | £26,910 |
| Change In Property Value | £8 | £8 | £15,599 | £27,845 | £37,053 | £80,513 |
| Net Return | £4,106 | £4,540 | £20,873 | £33,879 | £44,025 | £107,423 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change