Terraced
TW5
4 beds
2 baths
Ash Grove, Heston, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£22,594
↗ 10%After 5 Years
Change In Property Value
£68,647
↗ 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 | £34,572 | £35,091 | £35,968 | £36,867 | £37,973 | £180,471 |
| Total Expenses | £30,341 | £30,404 | £30,503 | £30,604 | £30,725 | £152,577 |
| Profit Before Tax | £4,231 | £4,686 | £5,465 | £6,263 | £7,248 | £27,893 |
| Profit After Tax | £3,427 | £3,796 | £4,427 | £5,073 | £5,871 | £22,594 |
| Change In Property Value | £7 | £7 | £13,300 | £23,741 | £31,592 | £68,647 |
| Net Return | £3,434 | £3,802 | £17,727 | £28,814 | £37,463 | £91,241 |
| 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