Terraced
TW4
3 beds
1 bath
Heathlands Way, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£14,983
↗ 10%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
42%
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 | £23,916 | £24,275 | £24,882 | £25,504 | £26,269 | £124,845 |
| Total Expenses | £21,142 | £21,189 | £21,261 | £21,334 | £21,421 | £106,348 |
| Profit Before Tax | £2,774 | £3,085 | £3,621 | £4,170 | £4,848 | £18,497 |
| Profit After Tax | £2,247 | £2,499 | £2,933 | £3,377 | £3,926 | £14,983 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £2,251 | £2,504 | £12,133 | £19,800 | £25,780 | £62,468 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change