Semi Detached
TW5
3 beds
2 baths
Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£214,250First YearProfit From Rental Income
£16,948
↗ 8%After 5 Years
Change In Property Value
£66,582
↗ 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 | £29,315 | £29,375 | £29,467 | £29,562 | £29,676 | £147,394 |
| Profit Before Tax | £2,929 | £3,353 | £4,079 | £4,822 | £5,740 | £20,924 |
| Profit After Tax | £2,373 | £2,716 | £3,304 | £3,906 | £4,650 | £16,948 |
| Change In Property Value | £6 | £6 | £12,900 | £23,027 | £30,642 | £66,582 |
| Net Return | £2,379 | £2,722 | £16,204 | £26,933 | £35,292 | £83,530 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change