Semi Detached TW5 4 beds 2 baths

Firs Drive, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£4,038

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£95,486

↗ 10%After 5 Years

Return On Investment

32%

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	£40,704	£41,315	£42,347	£43,406	£44,708	£212,480
Total Expenses	£41,270	£41,342	£41,456	£41,573	£41,714	£207,356
Profit Before Tax	£-566	£-28	£891	£1,833	£2,994	£5,125
Profit After Tax	£-566	£-28	£722	£1,485	£2,425	£4,038
Change In Property Value	£9	£9	£18,500	£33,023	£43,944	£95,486
Net Return	£-557	£-19	£19,222	£34,508	£46,370	£99,525
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change