Semi Detached
TW5
3 beds
1 bath
Meadow Waye, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£15,017
↗ 8%After 5 Years
Change In Property Value
£59,873
↗ 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 | £28,992 | £29,427 | £30,163 | £30,917 | £31,844 | £151,342 |
| Total Expenses | £26,411 | £26,466 | £26,550 | £26,636 | £26,740 | £132,803 |
| Profit Before Tax | £2,581 | £2,961 | £3,613 | £4,280 | £5,104 | £18,540 |
| Profit After Tax | £2,091 | £2,399 | £2,926 | £3,467 | £4,135 | £15,017 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £2,097 | £2,404 | £14,526 | £24,173 | £31,689 | £74,890 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change