Flat
TW3
2 beds
2 baths
Williams Drive, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£103,650First YearProfit From Rental Income
£4,621
↗ 4%After 5 Years
Change In Property Value
£44,847
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,808 | £15,030 | £15,256 | £15,637 | £16,028 | £76,759 |
| Total Expenses | £14,066 | £14,139 | £14,202 | £14,282 | £14,364 | £71,053 |
| Profit Before Tax | £742 | £892 | £1,053 | £1,355 | £1,664 | £5,705 |
| Profit After Tax | £601 | £722 | £853 | £1,097 | £1,348 | £4,621 |
| Change In Property Value | £3 | £6,580 | £11,745 | £15,630 | £10,889 | £44,847 |
| Net Return | £604 | £7,302 | £12,599 | £16,727 | £12,237 | £49,469 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change