Semi Detached TW5 3 beds 2 baths

Cranford Lane, Heston TW5

London, England · TW5

Initial Investment

First Year

£214,232First Year

Profit From Rental Income

After 5 Years

£16,956

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£66,577

↗ 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	£32,244	£32,728	£33,546	£34,384	£35,416	£168,318
Total Expenses	£29,313	£29,373	£29,465	£29,560	£29,674	£147,385
Profit Before Tax	£2,931	£3,355	£4,081	£4,824	£5,742	£20,933
Profit After Tax	£2,374	£2,718	£3,305	£3,908	£4,651	£16,956
Change In Property Value	£6	£6	£12,899	£23,025	£30,640	£66,577
Net Return	£2,381	£2,724	£16,205	£26,933	£35,291	£83,533
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	16%	39%

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