Detached
TW5
3 beds
2 baths
Pegg Road, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£205,482First YearProfit From Rental Income
£18,599
↗ 9%After 5 Years
Change In Property Value
£63,997
↗ 10%After 5 Years
Return On Investment
40%
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 | £31,620 | £32,094 | £32,897 | £33,719 | £34,731 | £165,061 |
| Total Expenses | £28,259 | £28,317 | £28,408 | £28,502 | £28,613 | £142,099 |
| Profit Before Tax | £3,361 | £3,777 | £4,488 | £5,217 | £6,117 | £22,961 |
| Profit After Tax | £2,723 | £3,059 | £3,635 | £4,226 | £4,955 | £18,599 |
| Change In Property Value | £6 | £6 | £12,399 | £22,133 | £29,452 | £63,997 |
| Net Return | £2,729 | £3,065 | £16,035 | £26,359 | £34,407 | £82,595 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change