Semi Detached
TW4
4 beds
3 baths
Hanworth Road, Whitton TW4
London, England · TW4
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£17,525
↗ 8%After 5 Years
Change In Property Value
£68,647
↗ 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 | £33,240 | £33,739 | £34,582 | £35,447 | £36,510 | £173,517 |
| Total Expenses | £30,208 | £30,269 | £30,364 | £30,462 | £30,579 | £151,882 |
| Profit Before Tax | £3,032 | £3,469 | £4,218 | £4,985 | £5,931 | £21,635 |
| Profit After Tax | £2,456 | £2,810 | £3,416 | £4,038 | £4,804 | £17,525 |
| Change In Property Value | £7 | £7 | £13,300 | £23,741 | £31,592 | £68,647 |
| Net Return | £2,463 | £2,817 | £16,717 | £27,779 | £36,397 | £86,172 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change