Semi Detached
TW4
3 beds
2 baths
Hanworth Road, Whitton, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£17,680
↗ 8%After 5 Years
Change In Property Value
£69,163
↗ 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 | £33,492 | £33,994 | £34,844 | £35,715 | £36,787 | £174,833 |
| Total Expenses | £30,431 | £30,493 | £30,589 | £30,687 | £30,805 | £153,005 |
| Profit Before Tax | £3,061 | £3,501 | £4,255 | £5,028 | £5,982 | £21,827 |
| Profit After Tax | £2,479 | £2,836 | £3,447 | £4,073 | £4,845 | £17,680 |
| Change In Property Value | £7 | £7 | £13,400 | £23,919 | £31,830 | £69,163 |
| Net Return | £2,486 | £2,843 | £16,847 | £27,992 | £36,675 | £86,843 |
| 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