Detached
W7
3 beds
2 baths
Highland Avenue, Hanwell W7
London, England · W7
View property listing
Initial Investment
£250,982First YearProfit From Rental Income
£14,378
↗ 6%After 5 Years
Change In Property Value
£77,416
↗ 10%After 5 Years
Return On Investment
37%
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 | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £33,854 | £33,920 | £34,022 | £34,126 | £34,252 | £170,175 |
| Profit Before Tax | £2,146 | £2,620 | £3,432 | £4,263 | £5,289 | £17,750 |
| Profit After Tax | £1,738 | £2,122 | £2,780 | £3,453 | £4,284 | £14,378 |
| Change In Property Value | £7 | £7 | £14,999 | £26,774 | £35,628 | £77,416 |
| Net Return | £1,746 | £2,130 | £17,779 | £30,227 | £39,912 | £91,794 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change