Semi Detached TW5 3 beds 2 baths

Brabazon Road, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£215,650First Year

Profit From Rental Income

After 5 Years

£17,082

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£66,995

↗ 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	£32,448	£32,935	£33,758	£34,602	£35,640	£169,383
Total Expenses	£29,494	£29,554	£29,647	£29,742	£29,857	£148,294
Profit Before Tax	£2,954	£3,381	£4,111	£4,860	£5,783	£21,088
Profit After Tax	£2,393	£2,738	£3,330	£3,936	£4,684	£17,082
Change In Property Value	£6	£6	£12,980	£23,170	£30,832	£66,995
Net Return	£2,399	£2,745	£16,310	£27,106	£35,517	£84,077
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