Terraced
TW5
3 beds
2 baths
Northfield Road, Heston TW5
London, England · TW5
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£19,648
↗ 10%After 5 Years
Change In Property Value
£60,389
↗ 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 | £30,420 | £30,876 | £31,648 | £32,439 | £33,413 | £158,797 |
| Total Expenses | £26,752 | £26,809 | £26,897 | £26,987 | £27,095 | £134,540 |
| Profit Before Tax | £3,668 | £4,067 | £4,751 | £5,452 | £6,318 | £24,257 |
| Profit After Tax | £2,971 | £3,295 | £3,849 | £4,416 | £5,117 | £19,648 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £2,977 | £3,300 | £15,549 | £25,301 | £32,909 | £80,037 |
| 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