Terraced
TW5
3 beds
1 bath
Whytecroft, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£6,260
↗ 4%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
36%
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 | £21,624 | £21,948 | £22,497 | £23,059 | £23,751 | £112,880 |
| Total Expenses | £20,913 | £20,957 | £21,022 | £21,090 | £21,169 | £105,151 |
| Profit Before Tax | £711 | £992 | £1,475 | £1,970 | £2,582 | £7,729 |
| Profit After Tax | £576 | £803 | £1,194 | £1,596 | £2,091 | £6,260 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £581 | £808 | £10,395 | £18,018 | £23,945 | £53,746 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 1% | 7% | 12% | 16% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change