Terraced
TW4
1 bed
1 bath
Beaulieu Close, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£3,710
↗ 5%After 5 Years
Change In Property Value
£27,356
↗ 10%After 5 Years
Return On Investment
38%
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 | £12,720 | £12,911 | £13,234 | £13,564 | £13,971 | £66,400 |
| Total Expenses | £12,286 | £12,316 | £12,359 | £12,404 | £12,455 | £61,820 |
| Profit Before Tax | £434 | £594 | £874 | £1,161 | £1,516 | £4,580 |
| Profit After Tax | £352 | £481 | £708 | £940 | £1,228 | £3,710 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £354 | £484 | £6,008 | £10,401 | £13,818 | £31,065 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change